Operating Assumptions: The numbers below should be reflected at delivery and escalate thereafter 1. Opex: $12 / SF 2. Real Estate Taxes: $15 / SF 3. Escalation: 2.5% Sale Assumptions 1. Residual Cap Rate: 5.25% to be applied to year 7 NOI 2. Sales Costs: 2.00% 3. Please display the following on a gross dollar and $ / GSF basis: a. Gross Sales Proceeds b. Selling Costs c. Net Sale Proceeds d. Gross Sales Proceeds de-escalated to the commencement date at 2.75% growth rate please provide the answers in excel sheet.