Reference no: EM133136758
Question - You have been asked to develop a pro forma statement of cash flow for an office plaza. The information given to you is listed below:
Property Information:
Age 8 years
Rentable Space 350,000 sq.ft.
# Stories 20
# Tenants 30
Financial Information:
Base Rent Avg. $20 per sq.ft.
Other Income/Parking $1.50 per sq.ft.
Expenses Recoverable from Tenants $3.50 per sq.ft.
Current Vacancy equals to 5% of base rents
Expenses
Mgmt./Admin./Security $695,000
Property Taxes $675,000
Insurance $430,000
General Operations/Leasing Expense $667,000
Utilities $1,159,100
Janitorial/Cleaning $489,000
Business Taxes $110,000
Other
Recurring CAPEX/Improvement Allowance $700,000
Required - What is the net operating income for the office plaza based on the pro forma statement of cash flow for a base year you developed? Please type the answer in the box below and round it up to no decimal places.