#5 - If a 50,000 SF office building has the following tenants: Tenant 100 - $3.25 per month rent/SF, 10,000 SF Tenant 101 - $3.50 per month rent/SF, 15,000 SF Tenant 200 - $3.00 per month rent/SF, 25,000 SF Vacancy/collection loss is 10%, Expenses include: Janitorial $15,000 per month Utilities $5,000 per month Security $10,000 per month Management 5% of EGI Trash $3,000 per month Maintenance $12,000 per month What are the following: 5a - What is the PGI 5b - What is the EGI 5c - What is the NOI 5d - What is the value of the property at a 6% cap rate