|
<br />1012512004
<br />
<br />Prepared by Ehlers
<br />
<br />Page 7 of 13
<br />
<br />EOf'R MI!TI
<br /> RENT PER TOTAL ANNUAL
<br />~ J9.,...EL. 5a,FT REVENUE
<br />Retail 12.90 13,000 167,700
<br />CA" 7.00 13,000 91,000
<br />
<br />Total Rental Income 26,000 261700
<br /> 0
<br /> ,
<br /> ,
<br />Total Other Income ,
<br /> 16,000 258,700
<br />
<br />Total Cost
<br />Fi~tYearN,O_1
<br />CAPRate
<br />Sales Exnense
<br />
<br />1A
<br />
<br />1,448,442-
<br />142.591
<br />9.25%
<br />0.00%
<br />
<br />~RIi!i1!i..' . Elf'
<br />Private Debt:
<br />LendarNOI
<br />CAPRate
<br />CAP Loan Amount
<br />Max Loan Amount
<br />Amount of Bond-Loan
<br />Term Of Bond-Loan
<br />Rate of Bond-Loan
<br />Monthly Payment
<br />Annual Payment
<br />
<br />OM!?;ll'
<br />
<br />75.00%
<br />
<br />142,591
<br />9.25%
<br />1,448,442-
<br />1.086,332
<br />1.086,332
<br />20
<br />6.75"10
<br />8.260
<br />99.121
<br />
<br />IfIiIIrnt
<br />YEAR
<br />
<br />YMPTlOHSiiEki!
<br />2005
<br />0.00%
<br />000%
<br />0,00%
<br />7.0C%
<br />"
<br />
<br />,,,,,,do ,y iFLLhi iBFE1HiF iFBi!! '" LLLi':diH iii1!'FiIii iFF!!!!!; ,1;"""
<br /> !!.Q! ~ 2008 ~
<br /> 0.00% 0.00% O.OD% 0.00%
<br /> 0.00% 0.00% 0,00% C.DO%
<br /> 0.00% 0.00% 0,00% 0.00%
<br /> 7.00% 7.00% 7.00% 7.00%
<br />
<br />Rental Revenue
<br />Other Income
<br />Expenses
<br />Vecanc~
<br />MONTHS OPERATIN
<br />
<br />YEAR w.9. ill! 1012 illl 1014
<br />RantalRevenue 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% 000% MO% 0.00% 0,00%
<br />VACANCY 7.00% 7,00% 1.00% 7,00% 7.00%
<br />
<br />YEA' !.Qll: rn! 1017 !ill 2019
<br />Rental Revenue 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% 7.00% 7,00%
<br />
<br />Appendix H Metroplains profolTl'la
<br />
|