Using the Information Below, Calculate the Net Operating Income for $2023$ through $2028$

Tenant $1-$

$67,000$ square feet

$$13\mathrm{.}75$ per square foot rent

Increases $2\%$ annually

Lease Start Date $-1/1/2021$

Lease End Date $-12/31/2032$

Assume no Tenant Costs

NNN

Tenant $2-$

$33,000$ sqaure feet

$$14\mathrm{.}25$ PSF

Increases $3\%$ Annually

Lease Start Date $-1/1/23$

Lease End Date $-12/31/30$

Assume Tenant Improvement and Brokerage Commissions of $$2\mathrm{.}37$ PSF payable at start of lease

NNN

Expenses Per Square Foot annually