|
<br />10/25/2004
<br />
<br />Prepared by Ehlers
<br />
<br />Page 8 of 13
<br />
<br />HiE!;; 'HI..
<br /> .... .... 2007 !ill ....
<br />RenlalReven....
<br />Retail 167,700 167,700 167,700 167.700 167,700
<br />CA" 91,000 91.000 91,000 91,000 91,000
<br />TQLlIRental 258,700 258,700 258,700 258,700 258.700
<br />other Revenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />TotaL Other 0 0 0 0 0
<br />Gross Revenue 258,700 256.700 259,700 256.100 256,700
<br />Vacancies 16.109 18,109 16,109 18,109 18,109
<br />Effeetlvelncome 240,691 240,691 240,591 240,591 240,991
<br />
<br /> .w.2 !!!11 "" 1ill. ""
<br />Rental Revenue
<br />Retail 167,700 187,700 187,700 167,100 167,700
<br />CA" 91.000 91,000 91,000 91,000 91,000
<br />TotBlRent.-1 258,700 259,700 259,700 258.100 256,700
<br />Other Revenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />Total other 0 0 0 0 0
<br />Gross Revenue 258,700 258,700 258,700 258,100 256,700
<br />Vacancies 18.109 18,109 16,109 18,109 18,109
<br />Effectlllelncome 240,591 240,991 240691 240,691 240,591
<br />
<br /> ill! 2016 !.ill 1ill !ill
<br />Rental Revenue
<br />Retail 167,700 167,700 167,700 167,700 167,700
<br />CA" 91,000 91,000 91,000 91,000 91,000
<br />Total Rental 258,700 258,700 258,700 258,700 258,700
<br />OtllerRevenue
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br /> 0 0 0 0 0
<br />Total Otller 0 0 0 0 0
<br />Gross Revenue 258,700 258,700 258,700 258,700 258,700
<br />Vacancies 18,109 18,109 18,109 18,109 18,109
<br />Effective Income 240,5&1 240,691 240,591 240,591 240,591
<br />
<br />Appendix H Metroplalns proforma
<br />
|