Stabilized Income/Expense Statement
	Income
			Actual	Forecasted	Rent/
		SF	Rent/mo	Rent/month	SF	Annual Rent
	Retail/1st floor front					$0
	Warehouse/ rear 1st floor					$0
	Office/2nd floor					$0
	Total Gross Annual Income					$0
	LESS Vacancy & Collections	0%				$0
		Total - Effective Gross Income				$0
	Expenses
				Basis		$
	Real Estate Taxes					$0
	Water & Sewer					$0
	Insurance					$0
	Common Area Costs/Utilities					$0
	Management/Leasing				EGI	$0
	Maintenance/Repairs				EGI	$0
	Misc., Legal, Acctg.				EGI	$0
	Reserves			see below		$0
	Total Expenses					$0
	Operating Expense Ratio					#DIV/0!
	Net Operating Income					$0
	Capitalized @					100.00%
	Value Indication					$0
	Rounded					$0
	Reserves	Cost	#	Years  =	Amt/Yr
	Roof	$0	1	1	$0
	Parking Lot	$0	1	1	$0
	HVAC/HW	$0	4	1	$0
	Hot water	$0	2	1	$0
					$0
																								330000
																								390000
																					Rental Data
								Comments