Calculate the Operating Expense shown on the Cash Flow from the following assumptions:

• Expense Amount: $0.45/SF/Year
• Property Size: 65,000 SF
• %Fixed: 45%
• Occupancy: 82%

a)

$27,567

b)

$26,354

c)

$25,192

d)

$13,163