You have been asked to develop a pro forma statement of cash flow for West Office Plaza. The information given to you is listed below. (6 points) Property Information: WEST OFFICE PLAZA Rentable Area: 300,000 square feet Financial information: Base Annual Rent Avg. Miscellaneous Income/Parking/Storage: Vacancy Rate: $20.00 Per square foot per year $1.50 Per square foot per year 10% Expenses (Annual: Mgmt./Admin/Security/Ownership: Property Taxes: Insurance: General Operations/Leasing Expense: Utilities: Janitorial/Cleaning $695,000.00 $675,000.00 $430,000.00 $667,000.00 $1,159,000.00 $489,000.00 Business Taxes (Annual): Mortgage (Annual): $110,000.00 $600,000.00 Recurring CAPEX/improvement Allowance: $700,000.00 General Operations/Leasing Expenses Ubilities Janitorial/Cleaning 5667,000.00 $1,159,000.00 $189,000.00 Business Textes (Annual): $110,000.00 Mortgage (Annual): S600,000.00 Recurring CAPEX/improvement Allowance $700,000.00 Develop a proforma statement of cash flow for a base year showing the potential Gross income (GB). Effective Gross income) and the Net Operating income (NO) for Women In the space provide the following three (3) answers 1. Potential Gross income 2. Effective Gross income (GI) 3. Net Operating income (NON For the toolbar.press ALT=F10 (PO O ALT+FN+F10 (Mac). BIWS Paragraph Anal 14 E A 2 T. X ==== > X X3 TTT > iii c C +1 S 1 E B (9) alla SA You have been asked to develop a pro forma statement of cash flow for West Office Plaza. The information given to you is listed below. (6 points) Property Information: WEST OFFICE PLAZA Rentable Area: 300,000 square feet Financial information: Base Annual Rent Avg. Miscellaneous Income/Parking/Storage: Vacancy Rate: $20.00 Per square foot per year $1.50 Per square foot per year 10% Expenses (Annual: Mgmt./Admin/Security/Ownership: Property Taxes: Insurance: General Operations/Leasing Expense: Utilities: Janitorial/Cleaning $695,000.00 $675,000.00 $430,000.00 $667,000.00 $1,159,000.00 $489,000.00 Business Taxes (Annual): Mortgage (Annual): $110,000.00 $600,000.00 Recurring CAPEX/improvement Allowance: $700,000.00 General Operations/Leasing Expenses Ubilities Janitorial/Cleaning 5667,000.00 $1,159,000.00 $189,000.00 Business Textes (Annual): $110,000.00 Mortgage (Annual): S600,000.00 Recurring CAPEX/improvement Allowance $700,000.00 Develop a proforma statement of cash flow for a base year showing the potential Gross income (GB). Effective Gross income) and the Net Operating income (NO) for Women In the space provide the following three (3) answers 1. Potential Gross income 2. Effective Gross income (GI) 3. Net Operating income (NON For the toolbar.press ALT=F10 (PO O ALT+FN+F10 (Mac). BIWS Paragraph Anal 14 E A 2 T. X ==== > X X3 TTT > iii c C +1 S 1 E B (9) alla SA