|
|
|
Operating Expenses
|
|
4,294,748
|
4,444,748
|
General Reserves
|
0.50
|
589,152
|
589,152
|
Common Area Reserves
|
0.29
|
337,713
|
337,713
|
Tenant Improvements
|
1.00
|
1,178,303
|
1,178,303
|
Non Subj Anchor Res
|
0.07
|
78,008
|
78,008
| Total Expenses |
|
6,477,924
|
6,627,924
|
|
|
|
| | |
|
16,938,908
|
16,975,908
| | |
|
9.75%
|
10.00%
|
Capitalized Value
|
|
173,732,392
|
169,759,082
| | |
5.00%
|
8,686,620
|
8,487,954
|
Indicated FCV
|
|
165,045,772
|
161,271,128
| Rounded |
|
165,000,000
|
161,300,000
|
Table C
|
|
Fiscal Year
2000
|
|
Fiscal Year
2001
|
| Revenue |
|
|
|
|
|
Anchors:
|
|
|
|
|
|
Macy’s
|
3.32
|
1,003,709
|
3.42
|
1,033,941
|
|
Sears
|
4.34
|
930,843
|
4.47
|
958,726
|
|
Subtotal
|
|
1,934,552
|
|
1,992,667
|
|
|
|
|
|
|
| | | |
Share with your friends: |
