Laserfiche WebLink
It <br />E <br />ROSEVILLE MALL <br />Roseville, Minnesota <br />Estimated Income & Expense <br />INCOME: <br />Theatre 27,600 s.f. x $10.50 $289,800 <br />health Studio 24,400 s.f. x $12.00 292,800 <br />Restaurants 16,420 s.f. x $12.00 197,040 <br />Shops 61,240 s.f. x $14.00 857,360 <br />Total Projected Income: <br />EXPENSE: <br />Merchants' Association $ 15,000 <br />Miscellaneous 1.0,000 <br />Total Projected Expense: <br />Cash Available to Service Mortgage <br />Mortgage (.$12,800,000) <br />Cash Flow Before Taxes <br />$1,6:.37,000 <br />25,000 <br />$1,612,000 <br />1,280,000 <br />$ 332,000 <br />