Laserfiche WebLink
08-Jun- <br />89 Bradford Schools - With Assistance <br />Rage 2 <br />* Year: # 1 2 3 <br />H. Lease Rates <br />* Lease Rate Per Sq.Ft.-School 14.65 (Gross) <br />* Square Feet: <br />16,146 * <br />* Inflation Rate: * N/A 0.00% 0.00% 0.00% 0.00% # <br />* Vacancy Rate: # 0.00% 0.00% 0.00% 0.00% 0.00% <br />* ---- <br />-----—--------------.------------------ ------- ------------- -------------------- <br />Lease Rate -------# <br />Unit-T-House # 3,000.00 (Gross) <br />* Units: <br />* 12 <br />* Inflation Rate: * <br />* N/A 0.00% 0.00% 0.00% 0.00% # <br />® * Vacancy Rate: # 3.00% 3.00% 3.00% 3.00% 3.009 <br />------------- —--------- ----------- <br />* Lease Rate Per Unit -Parking * 16.16 <br />* Units: <br />* 285 # <br />* Inflation Rate: # N/A 0.009 0.00% 0.00% 0.00% # <br />* Vacancy Rate: * 0.00% 0.00% 0.00% 0.009 #--------------- -------------_----- <br />* ease Rate Per Sq.Ft. * 0.00 <br />* Square Feet or Units: # 0 <br />* Inflation Rate: <br />* N/A 0.00% 0.00% 0.00% J.00% <br />* Vacancy Rate: * 0.009 0.00% 0.009 0.00% <br />*I. Inflation On Expenses # N/A 0.00% 0.00% 0.009 0. M # <br />* * Cash Flow Projections <br />* Year: 1 2 # <br /># 3 4 5 # <br />J. Gross Revenue <br />* Lease 1===(School) <br />236,539 236,539 2369539 236,539 w 236,539 # <br />* Lease 2 (T-House) # 264,000 264,000 264,000 264,NO 264,000 # <br />* Lease 3 (Parking) # 55,267 551267 55,267 55,267 55,267 <br />* Lease 4 ! ) # <br /># Total Gross Revenue 555,806 <br />555,806 555,80E 555,806 555,806 # <br />9. Net Revenue # <br />* Lease i Vacancy 0 <br />+� Lean 2 Vacancy0 # <br />+� 7,920 7,920 7,920 71920 71920 # 1+ Lease 3 Vacancy 0 0 0 <br />* Lease 4 Vacancy 0 0 # <br />* <br />------------------------------------------------------ --------------------- otal Vacanc # ' 7,920 7 920 <br />7 920 , <br />' 71920 <br /># <br />7 9�0 � <br />-------------- -------- -- <br />---- <br />* ----------------—------------ <br />- <br />Net Revenue # <br />547, 88c 547,886 547, 886 547,886 547,886 <br /># <br />MB200-0' Prepared by Publicorp Inc. <br />MBRRO <br />