Potential gross income (PGI) = (Rent/SF) x (Rentable SF)

- Vacancy allowance = – (Vacancy Rate) x (PGI)

+ Additional Income (Parking, Laundry, Vending, etc)

- Operating Expenses (see below)

= NET INCOME

- CapEx (Capital improvements)

= BEFORE TAX CASH FLOW”]