Laserfiche WebLink
08-Jun-89 Bradford Schools - Without Assistance <br />Year: <br />* <br />H. Lease Rates <br />14.65 (Gross) <br />* Lease Rate Per Sq.Ft.-School * <br />* Square Feet: * <br />* <br />16,146 <br />N/A 0.00X 0.00% <br />0.00% 0.00% <br />* Inflation Rate: <br />0.00% 0.00% <br />0.00% 0.00% <br />. * <br />* Vacancy Rate. <br />---------------- <br />* Lease Rate Per Unit-T-House * <br />* <br />3,000.00 (Gross) <br />12 <br />* Units: <br />* <br />N/A 0.00% 0.00% <br />0.00% 0.00X <br />* Inflation Rate: <br />3.00% 3.00% 3.00% <br />3.00% 3.00% * <br />* Vacancy Rate: * <br />----- --- ---_ <br />--._---------------- * <br />* ------------------- - ------ <br />* Lease Rate Per Unit -Parking * <br />- ---------------------- <br />16.16 <br />* Units: * <br />285 <br />N/A 0.00% 0.00% <br />0.00% 0.00% <br />* Inflation Rate: * <br />0.00X 0.00% <br />* Vacancy Rate: <br />------ -----* <br />* Lease Rate Per Sq Ft. -- ---__�------0.00— <br />� <br />0 <br />* <br />* Square Feet or Units: <br />* <br />N/A 0.00% 0.00% <br />0.00% 0.00% * <br />* Inflation Rate: <br />0.00% 0.00% 0.00% <br />0.00% 0.00% <br />* <br />* Vacancy Rate.--__ <br />------------- <br />---- "--_"_ — --* <br />* <br />N/A 0.00% 0.00% <br />0.00% <br />*I, Inflation On Expenses <br />} <br />**************�**�•#*�•���*�•*�•*��•*******�**�****�•��•t•**�•*�•�**f•�**����*�*�a�**�•�*�*************mot***�•**���•�t*****� <br />* <br />Cash Flow Projections <br />* 5 <br />* Year: * 1 2 3 4 ********** <br />*�•�•*************�•�****�***********�**�•�*****f*����+�t*�******�**���****•�***f***��•��•f**�•a**�a�*mot*�•* <br />* <br />* <br />J. Gross Revenue_-�=�___—__..—=---_ <br />~* <br />M539 <br />*'_�.—�..:__�._---•�.__--_ = __---- <br />_--------_---_--_ <br />236,539 236,539 236,539 <br />236,539 23b, 539 <br />* Lease 1 (School) <br />* <br />264,NO 264,000 264,000 <br />264,000 264,NO <br />* Lease 2 (T-House) <br />* <br />55,2'.67 55,267 55,267 <br />551267 55,2670 <br />* Lease 3 (Parking) <br />0 <br />* Lease 4 t ) ++ <br />-- <br />* Total Gross Revenue <br />555,806 555,806 555,806 <br />555,806 555,806 <br />K. Net Revenue <br />- ^_==-N-==----------- <br />--�___--___- <br />* Lease 1 Vacancy t <br />� <br />0 <br />7,920 7,920 7,920 <br />7,920 71920 <br />* Lease 2 Vacancy <br />0 0 0 <br />0 0 <br />* Lease 3 Vacancy <br />0 0 <br />0 <br />* Lease 4 Vacancy +� <br />*—--- -------------------- <br />7 920 7 920 7,920 <br />+ <br />7,920 71920 <br />* Total Vacancy <br />Net Revenue * <br />------------------------------ <br />547,886 547,886 547,886 <br />547,886 547,886 <br />Inc. <br />d b Publicor <br />Prepare y P <br />M8200-02 <br />Page 2 <br />