please show how you got the numbers

1 130,000 $15.00 5.0% 3.0% 35.0% 5.0% 70% 4.0% 30 Name: INPUTS Gross Leasable Area (SF) Annual Rent Vacancy Rate Growth Rate Operating Expenses (% of EGI) Capital Expenditures (% of EGI) Financing Loan-to-Value (LTV) Interest Rate Term Transaction Going-in Cap Rate Exit Cap Rate Hold Period (years) Selling Expenses Discount Rate Table 1. Value Year 1 NOI Potential Gross Income (PGI) less Vacancy (VCL) (number not %) Effective Gross Income (EGI) less Operating Expenses (OE) (number not %) less Capital Expenditures (CapEx) Net Operating Income (NOI) Stabilized Value (NOI/Cap Rate) 6.0% 6.2% 5 6% 10% 1 130,000 $15.00 5.0% 3.0% 35.0% 5.0% 70% 4.0% 30 Name: INPUTS Gross Leasable Area (SF) Annual Rent Vacancy Rate Growth Rate Operating Expenses (% of EGI) Capital Expenditures (% of EGI) Financing Loan-to-Value (LTV) Interest Rate Term Transaction Going-in Cap Rate Exit Cap Rate Hold Period (years) Selling Expenses Discount Rate Table 1. Value Year 1 NOI Potential Gross Income (PGI) less Vacancy (VCL) (number not %) Effective Gross Income (EGI) less Operating Expenses (OE) (number not %) less Capital Expenditures (CapEx) Net Operating Income (NOI) Stabilized Value (NOI/Cap Rate) 6.0% 6.2% 5 6% 10%