You have been asked to develop a pro forma statement of cash flow for West Office Plaza. The information glven to you is listed below. $(6$ points$)$

Property Information:

Rentable Area:

Financial Information:

Base Annual Rent Avg::

Miscellaneous Income$/$Parking$/$Storage:

Vacancy Rate:

Expenses $($Annual$)$:

Mgmt$./$Admin$./$Security$/$Ownership:

Property Taxes:

Insurance:

General Operations$/$Leasing Expense:

Utilities:

Janitorial$/$Cleaning:

Business Taxes $($Annual$)$:

Mortgage $($Annual$)$:

Recurring CAPEX$/$Improvement Allowance:

WEST OFFICE PLAZA

$300,000$ square feet

$$20\mathrm{.}00$ Per square foot per year

$$1\mathrm{.}50$ Per square foot per year

$10\%$

$$110,000\mathrm{.}00$

$$600,000\mathrm{.}00$

$$700,000\mathrm{.}00$

Develop a pro forma statement of cash flow for a base year showing the Potential Gross Income $($PGI$),$ Effective Gross Income $($EGI$)$ and the Net Operating Income $($NOI$)$ for West

Office Plaza.

In the space provide the following three $(3)$ answers:

Potential Gross Income $($PGI$)$

Effective Gross Income $($EGI$)$