These are the assumptions that you need to use to build your investment analysis income statement.

Leasable Space = 300,000 sq ft Cap Expenditures =20% of EGI

Average Annual Rent = $17.00/sq ft LTV = 80%

Average Annual Rent Grwth = 2.5%/year Loan Interest Rate = 6%

V&C Losses = 8% of PGI Amortization = 30 yrs

Operating Expenses = 35% of EGI % Bldg/Total Value = 75%

Miscellaneous Income = $1.50/sq ft Corporate Tax Rate = 30%

MI Annual Growth = 2%/year Cap Gains Tax Rate = 15%

Going-out Cap Rate = 10.5% Accum Dep Tax Rate = 25%

Discount Rate = 10% Years of Ownership = 5 years

Selling Expenses = 6% Purchase Price = $22.5M