$12,701,500 Current Cash-On-Cash Return 14.11% EFTA_R1_02010903 EFTA02686051 1372 Broadway 2011 Budget Total For the Months 2011 Scheduled Base Rental Revenue 21,619,087 Expense Reimbursement Revenue Electric 1,899,000 Real Estate Taxes 1,123,022 OPEX 218,700 Total Reimbursement Revenue 3,240,722