|
<br />10/25/2004
<br />
<br />Prepared by Ehlers
<br />
<br />Page 3 of 13
<br />
<br />.fR iJee;;
<br />
<br />NU
<br />
<br />RENT PER
<br />~
<br />12.'5
<br />7.00
<br />
<br />TOTAL
<br />!Q""fL
<br />10,000
<br />10,000
<br />
<br />ANNUAL
<br />REVENUE
<br />129,500
<br />70,000
<br />
<br />---""L
<br />Retail
<br />CAM
<br />
<br />Total Rental Income 20,000 199,500
<br /> 0
<br /> 0
<br /> 0
<br />Total Other Income ,
<br /> 20,000 199,500
<br /> 'lLEi ,DON
<br /> Total Cost 1,102.558
<br /> FirsIYearN.Q,1 105,535
<br /> CAPRate 9.25%
<br /> Sales E~nense 0,00%
<br /> ~R_Cmi' ~, SUIIQ!i!! N
<br /> Private Debt:
<br /> LenderNOI 108,535
<br /> CAPRate 9.25%
<br /> CAP Loan Amount 1.257,558
<br /> Max Loan Amount 75.00% 943,169
<br /> Amount of Bond-Loan 943.169
<br /> Term Of Bond-loan "
<br /> Rete or Bond-Loan 6,75%
<br /> Monthly Payment 6,288
<br /> Annual Payment 15,451
<br />IN Ql<IA5SU
<br />YEAR 2005 2006 2007 l!!!!.! iQ!!!
<br />Rental Revenu8 0,00% 0.00% 0.00% 0,00% 0.00%
<br />OIherlncome 0.00% 0.00% 0,00% 0,00% 0,00%
<br />Expenses 0.00% C,CO% 0,00% 0.00% 0,00%
<br />Vacancy 7.00% 7,00% 7.00% 7,00% 7.00%
<br />MONTHS OPERATIN "
<br />
<br />YEAR ill]. ~ &ill. 2013 2014
<br />RenlalRevenue 0.00% 0.00% 0,00% 0.00% 0,00%
<br />other Income 0.00% 0,00% 0,00% 0.00% 0,00%
<br />Expenses 0,00% 0,00% 0.00% 0.00% 0.00%
<br />VACANCY 7,00% 7.00% 7.00% 700% 7.00%
<br />
<br />YEAR iill. W! 1ill i!!l! m.!
<br />Rental Ravenue 0.00% 0,00% 0,00% 0.00% 0,00%
<br />other Income 0,00% 0,00% 0,00% 0,00% 0,00%
<br />Expenses 0,00% 0.00% 0.00% 000% 0.00%
<br />VACANCY 7.00% 7.00% 7.00% 7.00% 7,00%
<br />
<br />Appendix H Metroplains profonna
<br />
|