|
<br />10/25/2004
<br />
<br />Prepared by Ehlers
<br />
<br />Page 4 of 13
<br />
<br />H!!f1Ii.i'W:ki
<br /> !2!! 2006 .2.M! iM! .....
<br />R.ntalRevenue
<br />Retail 129,500 129,500 129,500 129,500 129,500
<br />CAM 70,000 70,000 70,000 70,000 70,000
<br />TotIIlRental 199,500 199,500 199.500 199,500 199,500
<br />other Revenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />TotalOthe, 0 0 0 0 0
<br />Gross Revenue 199,500 199,500 199,500 199,500 199,500
<br />VaC8ndes 13,965 13.965 13,965 13,965 13,965
<br />Effective'ncom" U5,S35 115,535 115,535 115,535 115,535
<br />
<br /> ill.!!. lli1 ill.! !ill. ~
<br />R"ntaIR"venue
<br />Retail 129,500 129,500 129,500 129.500 129.500
<br />CAM 70,000 70,000 70,000 70,000 70,000
<br />TahlR_ntHl 199,500 199,500 199.500 199,500 199.500
<br />other Revenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />TotalOthe, 0 0 0 0 0
<br />Gross Revenue 199,SOO 199,500 199.500 199,500 199,500
<br />Vacancies 13,965 13.965 13,965 13,965 13,965
<br />Effective Income 185,535 185,536 115,5315 185,536 185,635
<br />
<br /> ill! ill! "-1! ill! ill!
<br />RentlllRevanue
<br />Retail 129,500 129,500 129,500 129,500 129,500
<br />CAM 70,000 70,000 70,000 70,000 70,000
<br />Total Rental 199,500 199,500 199,500 199,500 199,500
<br />otl1erRevenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />Totalotl1er 0 0 0 0 0
<br />Gross Revenue 199,500 199,500 199,500 199,500 199,500
<br />Vacancies 13,965 13,965 13,965 13,965 13,965
<br />Effective Income 185,535 115,535 185535 1&5535 115,535
<br />
<br />Appendix H Metroplains profonna
<br />
|