Consider the following pro forma for the next 4 questions
	Potential Gross Income 100,000 sq. ft for the coming year
	average rent $15.00 per ft.	$ 1,500,000
	Less Vacancy Allowance (average 8%)	$ (120,000)
	Effective Gross Income	$ 1,380,000
	Cleaning expenses (5% of EGI)	$ (69,000)
	Insurance ($ 0.02 per dollar replacement cost @ = $40 pft)	$ (80,000)
	Management & Maintenance (11% of EGI)	$ (151,800)
	Reserve for Replacement (given)	$ (50,000)
	Property Taxes (given)	$ (4,000)
		$ (354,800)
	Estimated Net Operating Income	$ 1,025,200
The purchase price today is 9,500,000, what is the cap rate?

Please post answer in excel