Laserfiche WebLink
<br /> <br />Jackson Block - Commercial <br /> <br /> <br />TYPE <br /> <br />RENT PER <br />sa. FT. <br />13.00 <br /> <br />TOTAL <br />sa. FT. <br />13,000 <br />13,000 <br /> <br />ANNUAL <br />REVENUE <br />169,000 <br />169,000 <br />o <br />o <br />169,000 <br /> <br />Retail <br />Total Rental Income <br /> <br />Total Other Income <br /> <br />13,000 <br /> <br /> <br />Private Debt: <br />Amount of Bond-Loan <br />Term Of Bond-Loan <br />Rate of Bond-Loan <br />Monthly Payment <br />Annual Payment <br /> <br />1,092,525 <br />20 <br />6.75% <br />8,307 <br />99,686 <br /> <br /> <br />YEAR 2006 2007 2008 2009 2010 <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 />Vacanc 7.00% 7.00% 7.00% 7.00% 7.00% <br />MONTHS OPERATIN 12 <br /> <br /> <br />Retail 169,000 169,000 169,000 169,000 169,000 <br />Total Rental 91,000 91,000 91,000 91,000 91,000 <br />Gross Revenue 260,000 260,000 260,000 260,000 260,000 <br />Vacancies 11,830 11,830 11,830 11,830 11,830 <br />Effective Income 248,170 248,170 248,170 248,170 248,170 <br /> <br /> <br /> <br />CAM <br />Capital Exp/Reserve <br />MISC <br />TOTAL EXPENSES <br />NET OPERATING INCOME <br />ABATEMENT PAYMENTS <br />CASH FLOW AVAIL. FOR DEBT SERVIC( <br />DEBT SERVICE (-) - Private <br />DEBT SERVICE (-) - C' <br />CASH FLOW AFTER FINANCING <br /> <br />RETURN ON INVES.-AVERAGE <br /> <br />1824344vRED V2 to VI; 10/12/05 <br /> <br />M-2 <br />