based on the first picture, fill in the value of the second picture. Thank you. Show the work Please.

A B C D E F G 1 H O 5 Market Rent 6 Turtle 7 C&C 8 Ray's 9 10 Potential rental income: 44 11 Turtle 12 C&C 4 13 Ray's 14 Potential gross income (PGI) 15 16 Vacancy allowance 17 Turtle 18 C&C 18 ce 19 Ray's 20 Total allowance 21 22 Vacancy 23 Occupancy 24 25 Effective gross income (EGI) 26 27 Reimbursements: 28 Turtle 29 Base stop 30 Reimbursement 31 C&C 32 Base stop 33 Reimbursement 34 Ray's 35 Base stop 36 Reimbursement 37 Total reimbursements 38 Parking 39 40 Total operating income 41 42 Expense information: 43 Utilities/st 44 Utilities 45 Real estate taxes 46 Insurance 47 Repairs & Maintenance 48 Total reimbursable expense 49 Total reimbursable expense/sf 50 51 Management expenses 52 53 Total operating expenses 54 Net operating income (NOI) 55 A B C D E F G 1 H O 5 Market Rent 6 Turtle 7 C&C 8 Ray's 9 10 Potential rental income: 44 11 Turtle 12 C&C 4 13 Ray's 14 Potential gross income (PGI) 15 16 Vacancy allowance 17 Turtle 18 C&C 18 ce 19 Ray's 20 Total allowance 21 22 Vacancy 23 Occupancy 24 25 Effective gross income (EGI) 26 27 Reimbursements: 28 Turtle 29 Base stop 30 Reimbursement 31 C&C 32 Base stop 33 Reimbursement 34 Ray's 35 Base stop 36 Reimbursement 37 Total reimbursements 38 Parking 39 40 Total operating income 41 42 Expense information: 43 Utilities/st 44 Utilities 45 Real estate taxes 46 Insurance 47 Repairs & Maintenance 48 Total reimbursable expense 49 Total reimbursable expense/sf 50 51 Management expenses 52 53 Total operating expenses 54 Net operating income (NOI) 55