Total Dollar
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office$12,612$12,612$12,612$12,612$12,612$12,612$12,612$12,612$12,612$12,612$12,612$12,612$151,344$12,978$12,978$12,978$12,978$12,978$12,978$12,978$12,978$12,978$12,978$12,978$12,978$155,737$0($100,511)$11,787$11,787$11,787$11,787$11,787$11,787$11,787$11,787$11,787$11,787$17,362$11,857$12,211$12,211$12,211$12,211$12,211$12,211$12,211$12,211$12,211$12,211$12,211$146,177$12,283$12,647$12,647$12,647$12,647$12,647$12,647$12,647$12,647$12,647$12,647$12,647$151,402$12,721$13,097$13,097$13,097$13,097$13,097$13,097$13,097$13,097$13,097$13,097$13,097$156,783$13,173$13,559$13,559$13,559$13,559$13,559$13,559$13,559$13,559$13,559$13,559$13,559$162,325$13,638$0($116,807)$13,698$13,698$13,698$13,698$13,698$13,698$13,698$13,698$13,698$20,116$13,779$13,779$14,190$14,190$14,190$14,190$14,190$14,190$14,190$14,190$14,190$14,190$169,462$14,274$14,274$14,697$14,697$14,697$14,697$14,697$14,697$14,697$14,697$14,697$14,697$175,517$1,306,228
Drug Store$10,053$10,053$10,053$10,053$10,053$10,053$10,053$10,053$10,053$10,053$10,053$10,053$120,633$10,126$10,126$10,126$10,126$10,126$10,126$10,126$10,126$10,126$10,126$10,126$10,126$121,508$10,594$10,594$10,594$10,594$10,594$10,594$10,594$10,594$10,594$10,594$10,594$10,594$127,131$10,671$10,671$10,671$10,671$10,671$10,671$10,671$10,671$10,671$10,671$10,671$10,671$128,052$10,750$10,750$10,750$10,750$10,750$10,750$10,750$10,750$10,750$10,750$10,750$10,750$128,998$0$0$0$0($71,231)$12,587$12,587$12,587$12,587$12,587$12,587$12,587$16,874$12,670$12,670$12,670$12,670$12,970$12,970$12,970$12,970$12,970$12,970$12,970$12,970$154,440$13,056$13,056$13,056$13,056$13,365$13,365$13,365$13,365$13,365$13,365$13,365$13,365$159,144$13,453$13,453$13,453$13,453$13,772$13,772$13,772$13,772$13,772$13,772$13,772$13,772$163,986$13,862$13,862$13,862$13,862$14,190$14,190$14,190$14,190$14,190$14,190$14,190$14,190$168,970$1,289,737
Beauty Salon$2,909$2,909$2,909$0$0$0$0$0$0($12,062)$3,218$3,218$3,100$3,232$3,232$3,232$3,232$3,232$3,232$3,232$3,232$3,232$3,313$3,313$3,313$39,024$3,327$3,327$3,327$3,327$3,327$3,327$3,327$3,327$3,327$3,411$3,411$3,411$40,176$3,425$3,425$3,425$3,425$3,425$3,425$3,425$3,425$3,425$0$78$3,370$34,274$3,384$3,384$3,384$3,384$3,384$3,384$3,384$3,384$3,384$3,384$3,469$3,469$40,782$3,484$3,484$3,484$3,484$3,484$3,484$3,484$3,484$3,484$3,484$3,572$3,572$41,987$3,587$3,587$3,587$3,587$3,587$3,587$3,587$3,587$3,587$3,587$0$79$35,951$3,701$3,701$3,701$3,701$3,701$3,701$3,701$3,701$3,701$3,701$3,701$3,794$44,504$3,810$3,810$3,810$3,810$3,810$3,810$3,810$3,810$3,810$3,810$3,810$3,906$45,820$3,923$3,923$3,923$3,923$3,923$3,923$3,923$3,923$3,923$3,923$3,923$0$43,154$368,772
Donuts$2,909$2,909$2,909$2,909$2,909$2,909$2,909$2,909$2,909$2,909$0$74$29,160$3,108$3,108$3,108$3,108$3,108$3,108$3,108$3,108$3,108$3,108$3,108$3,186$37,374$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,200$3,280$38,476$3,294$3,294$3,294$3,294$3,294$3,294$3,294$3,294$3,294$3,294$3,294$0$36,235$90$3,398$3,398$3,398$3,398$3,398$3,398$3,398$3,398$3,398$3,398$3,398$37,472$3,499$3,499$3,499$3,499$3,499$3,499$3,499$3,499$3,499$3,499$3,499$3,499$41,985$3,602$3,602$3,602$3,602$3,602$3,602$3,602$3,602$3,602$3,602$3,602$3,602$43,225$0$92$3,716$3,716$3,716$3,716$3,716$3,716$3,716$3,716$3,716$3,716$37,255$3,732$3,826$3,826$3,826$3,826$3,826$3,826$3,826$3,826$3,826$3,826$3,826$45,820$3,843$3,939$3,939$3,939$3,939$3,939$3,939$3,939$3,939$3,939$3,939$3,939$47,176$394,178
Flowers$1,454$1,454$1,454$1,454$1,454$1,454$1,454$1,454$1,454$1,454$1,454$1,454$17,451$1,461$1,461$1,461$1,461$1,461$1,461$1,461$1,461$1,461$1,461$1,461$1,461$17,530$1,468$1,468$1,468$1,468$1,468$1,468$1,634$1,634$1,634$1,634$1,634$1,634$18,612$1,641$1,641$1,641$1,641$1,641$1,641$1,641$1,641$1,641$1,641$1,641$1,641$19,696$1,649$1,649$1,649$1,649$1,649$1,649$1,649$1,649$1,649$1,649$1,649$1,649$19,782$1,656$1,656$1,656$1,656$1,656$1,656$0$41$1,775$1,775$1,775$1,775$17,077$1,783$1,783$1,783$1,783$1,783$1,783$1,783$1,827$1,827$1,827$1,827$1,827$21,615$1,835$1,835$1,835$1,835$1,835$1,835$1,835$1,881$1,881$1,881$1,881$1,881$22,254$1,889$1,889$1,889$1,889$1,889$1,889$1,889$0$42$1,941$1,941$1,941$19,092$1,949$1,949$1,949$1,949$1,949$1,949$1,949$1,949$1,998$1,998$1,998$1,998$23,589$196,698

Present Value @ 10%
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office$12,562$12,463$12,364$12,266$12,169$12,073$11,977$11,883$11,789$11,695$11,603$11,511$144,356$11,752$11,659$11,566$11,475$11,384$11,294$11,205$11,116$11,028$10,941$10,854$10,768$135,041$0($82,083)$9,550$9,475$9,400$9,325$9,251$9,178$9,106$9,034$8,962$8,891$10,088$8,873$9,066$8,994$8,923$8,852$8,782$8,713$8,644$8,575$8,507$8,440$8,373$104,742$8,356$8,536$8,468$8,401$8,335$8,269$8,204$8,139$8,074$8,010$7,947$7,884$98,624$7,868$8,036$7,972$7,909$7,846$7,784$7,723$7,662$7,601$7,541$7,481$7,422$92,845$7,406$7,563$7,503$7,444$7,385$7,327$7,269$7,211$7,154$7,098$7,041$6,986$87,388$6,971$0($58,762)$6,837$6,783$6,729$6,676$6,623$6,571$6,519$6,467$6,416$7,828$6,403$6,352$6,490$6,438$6,387$6,337$6,287$6,237$6,188$6,139$6,090$6,042$75,390$6,029$5,982$6,110$6,062$6,014$5,967$5,919$5,873$5,826$5,780$5,734$5,689$70,985$827,287
Drug Store$10,013$9,934$9,855$9,777$9,700$9,623$9,547$9,471$9,397$9,322$9,248$9,175$115,063$9,169$9,096$9,024$8,953$8,882$8,812$8,742$8,673$8,604$8,536$8,469$8,402$105,361$8,721$8,652$8,583$8,516$8,448$8,381$8,315$8,249$8,184$8,119$8,055$7,991$100,215$7,985$7,922$7,860$7,797$7,736$7,675$7,614$7,554$7,494$7,435$7,376$7,317$91,765$7,313$7,255$7,198$7,141$7,084$7,028$6,973$6,918$6,863$6,809$6,755$6,701$84,038$0$0$0$0($42,676)$7,481$7,422$7,363$7,305$7,247$7,190$7,133$8,466$7,123$7,067$7,011$6,956$7,064$7,008$6,953$6,898$6,843$6,789$6,736$6,682$83,131$6,673$6,620$6,568$6,516$6,618$6,565$6,513$6,462$6,411$6,360$6,310$6,260$77,876$6,251$6,202$6,152$6,104$6,199$6,150$6,101$6,053$6,005$5,958$5,911$5,864$72,950$5,855$5,809$5,763$5,718$5,807$5,761$5,715$5,670$5,625$5,581$5,537$5,493$68,334$807,197
Beauty Salon$2,897$2,874$2,851$0$0$0$0$0$0($11,186)$2,961$2,937$3,335$2,926$2,903$2,880$2,857$2,835$2,812$2,790$2,768$2,746$2,793$2,771$2,749$33,830$2,739$2,717$2,695$2,674$2,653$2,632$2,611$2,591$2,570$2,614$2,594$2,573$31,663$2,563$2,543$2,523$2,503$2,483$2,463$2,444$2,425$2,405$0$54$2,311$24,716$2,302$2,284$2,266$2,248$2,230$2,213$2,195$2,178$2,161$2,144$2,180$2,163$26,564$2,155$2,138$2,121$2,104$2,088$2,071$2,055$2,038$2,022$2,006$2,040$2,024$24,863$2,017$2,001$1,985$1,969$1,954$1,938$1,923$1,908$1,893$1,878$0$41$19,506$1,892$1,877$1,862$1,847$1,832$1,818$1,804$1,789$1,775$1,761$1,747$1,777$21,781$1,771$1,757$1,743$1,729$1,715$1,702$1,688$1,675$1,662$1,648$1,635$1,663$20,387$1,657$1,644$1,631$1,618$1,605$1,593$1,580$1,568$1,555$1,543$1,531$0$17,525$224,170
Donuts$2,897$2,874$2,851$2,829$2,806$2,784$2,762$2,740$2,719$2,697$0$68$28,028$2,814$2,792$2,770$2,748$2,726$2,705$2,683$2,662$2,641$2,620$2,599$2,644$32,404$2,634$2,613$2,592$2,572$2,552$2,531$2,511$2,491$2,472$2,452$2,433$2,474$30,328$2,465$2,446$2,426$2,407$2,388$2,369$2,350$2,332$2,313$2,295$2,277$0$26,069$61$2,294$2,275$2,257$2,240$2,222$2,204$2,187$2,170$2,152$2,135$2,119$24,316$2,164$2,147$2,130$2,113$2,096$2,080$2,063$2,047$2,031$2,015$1,999$1,983$24,865$2,025$2,009$1,993$1,978$1,962$1,946$1,931$1,916$1,901$1,886$1,871$1,856$23,273$0$47$1,870$1,855$1,840$1,826$1,811$1,797$1,783$1,768$1,754$1,741$18,090$1,734$1,764$1,750$1,736$1,722$1,709$1,695$1,682$1,668$1,655$1,642$1,629$20,387$1,623$1,651$1,638$1,625$1,612$1,599$1,587$1,574$1,562$1,549$1,537$1,525$19,082$246,842
Flowers$1,448$1,437$1,426$1,414$1,403$1,392$1,381$1,370$1,359$1,349$1,338$1,327$16,645$1,323$1,312$1,302$1,292$1,281$1,271$1,261$1,251$1,241$1,232$1,222$1,212$15,201$1,208$1,199$1,189$1,180$1,170$1,161$1,283$1,273$1,263$1,253$1,243$1,233$14,653$1,228$1,219$1,209$1,199$1,190$1,180$1,171$1,162$1,153$1,144$1,134$1,126$14,115$1,122$1,113$1,104$1,095$1,086$1,078$1,069$1,061$1,052$1,044$1,036$1,028$12,888$1,024$1,016$1,008$1,000$992$984$0$24$1,030$1,022$1,014$1,006$10,121$1,002$994$986$979$971$963$956$972$964$957$949$941$11,634$938$931$923$916$909$902$894$910$902$895$888$881$10,889$878$871$864$857$851$844$837$0$18$840$833$826$8,519$823$817$810$804$798$791$785$779$792$786$780$774$9,540$124,204

Total Dollar per RSF
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office (10000)$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$15.13$1.30$1.30$1.30$1.30$1.30$1.30$1.30$1.30$1.30$1.30$1.30$1.30$15.57$0.00($10.05)$1.18$1.18$1.18$1.18$1.18$1.18$1.18$1.18$1.18$1.18$1.74$1.19$1.22$1.22$1.22$1.22$1.22$1.22$1.22$1.22$1.22$1.22$1.22$14.62$1.23$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$1.26$15.14$1.27$1.31$1.31$1.31$1.31$1.31$1.31$1.31$1.31$1.31$1.31$1.31$15.68$1.32$1.36$1.36$1.36$1.36$1.36$1.36$1.36$1.36$1.36$1.36$1.36$16.23$1.36$0.00($11.68)$1.37$1.37$1.37$1.37$1.37$1.37$1.37$1.37$1.37$2.01$1.38$1.38$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$16.95$1.43$1.43$1.47$1.47$1.47$1.47$1.47$1.47$1.47$1.47$1.47$1.47$17.55$130.62
Drug Store (7500)$1.34$1.34$1.34$1.34$1.34$1.34$1.34$1.34$1.34$1.34$1.34$1.34$16.08$1.35$1.35$1.35$1.35$1.35$1.35$1.35$1.35$1.35$1.35$1.35$1.35$16.20$1.41$1.41$1.41$1.41$1.41$1.41$1.41$1.41$1.41$1.41$1.41$1.41$16.95$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$1.42$17.07$1.43$1.43$1.43$1.43$1.43$1.43$1.43$1.43$1.43$1.43$1.43$1.43$17.20$0.00$0.00$0.00$0.00($9.50)$1.68$1.68$1.68$1.68$1.68$1.68$1.68$2.25$1.69$1.69$1.69$1.69$1.73$1.73$1.73$1.73$1.73$1.73$1.73$1.73$20.59$1.74$1.74$1.74$1.74$1.78$1.78$1.78$1.78$1.78$1.78$1.78$1.78$21.22$1.79$1.79$1.79$1.79$1.84$1.84$1.84$1.84$1.84$1.84$1.84$1.84$21.86$1.85$1.85$1.85$1.85$1.89$1.89$1.89$1.89$1.89$1.89$1.89$1.89$22.53$171.96
Beauty Salon (2000)$1.45$1.45$1.45$0.00$0.00$0.00$0.00$0.00$0.00($6.03)$1.61$1.61$1.55$1.62$1.62$1.62$1.62$1.62$1.62$1.62$1.62$1.62$1.66$1.66$1.66$19.51$1.66$1.66$1.66$1.66$1.66$1.66$1.66$1.66$1.66$1.71$1.71$1.71$20.09$1.71$1.71$1.71$1.71$1.71$1.71$1.71$1.71$1.71$0.00$0.04$1.68$17.14$1.69$1.69$1.69$1.69$1.69$1.69$1.69$1.69$1.69$1.69$1.73$1.73$20.39$1.74$1.74$1.74$1.74$1.74$1.74$1.74$1.74$1.74$1.74$1.79$1.79$20.99$1.79$1.79$1.79$1.79$1.79$1.79$1.79$1.79$1.79$1.79$0.00$0.04$17.98$1.85$1.85$1.85$1.85$1.85$1.85$1.85$1.85$1.85$1.85$1.85$1.90$22.25$1.90$1.90$1.90$1.90$1.90$1.90$1.90$1.90$1.90$1.90$1.90$1.95$22.91$1.96$1.96$1.96$1.96$1.96$1.96$1.96$1.96$1.96$1.96$1.96$0.00$21.58$184.39
Donuts (2000)$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$0.00$0.04$14.58$1.55$1.55$1.55$1.55$1.55$1.55$1.55$1.55$1.55$1.55$1.55$1.59$18.69$1.60$1.60$1.60$1.60$1.60$1.60$1.60$1.60$1.60$1.60$1.60$1.64$19.24$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$0.00$18.12$0.04$1.70$1.70$1.70$1.70$1.70$1.70$1.70$1.70$1.70$1.70$1.70$18.74$1.75$1.75$1.75$1.75$1.75$1.75$1.75$1.75$1.75$1.75$1.75$1.75$20.99$1.80$1.80$1.80$1.80$1.80$1.80$1.80$1.80$1.80$1.80$1.80$1.80$21.61$0.00$0.05$1.86$1.86$1.86$1.86$1.86$1.86$1.86$1.86$1.86$1.86$18.63$1.87$1.91$1.91$1.91$1.91$1.91$1.91$1.91$1.91$1.91$1.91$1.91$22.91$1.92$1.97$1.97$1.97$1.97$1.97$1.97$1.97$1.97$1.97$1.97$1.97$23.59$197.09
Flowers (1000)$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$1.45$17.45$1.46$1.46$1.46$1.46$1.46$1.46$1.46$1.46$1.46$1.46$1.46$1.46$17.53$1.47$1.47$1.47$1.47$1.47$1.47$1.63$1.63$1.63$1.63$1.63$1.63$18.61$1.64$1.64$1.64$1.64$1.64$1.64$1.64$1.64$1.64$1.64$1.64$1.64$19.70$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$1.65$19.78$1.66$1.66$1.66$1.66$1.66$1.66$0.00$0.04$1.78$1.78$1.78$1.78$17.08$1.78$1.78$1.78$1.78$1.78$1.78$1.78$1.83$1.83$1.83$1.83$1.83$21.62$1.84$1.84$1.84$1.84$1.84$1.84$1.84$1.88$1.88$1.88$1.88$1.88$22.25$1.89$1.89$1.89$1.89$1.89$1.89$1.89$0.00$0.04$1.94$1.94$1.94$19.09$1.95$1.95$1.95$1.95$1.95$1.95$1.95$1.95$2.00$2.00$2.00$2.00$23.59$196.70

Present Value @ 10% per RSF
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office (10000)$1.26$1.25$1.24$1.23$1.22$1.21$1.20$1.19$1.18$1.17$1.16$1.15$14.44$1.18$1.17$1.16$1.15$1.14$1.13$1.12$1.11$1.10$1.09$1.09$1.08$13.50$0.00($8.21)$0.96$0.95$0.94$0.93$0.93$0.92$0.91$0.90$0.90$0.89$1.01$0.89$0.91$0.90$0.89$0.89$0.88$0.87$0.86$0.86$0.85$0.84$0.84$10.47$0.84$0.85$0.85$0.84$0.83$0.83$0.82$0.81$0.81$0.80$0.79$0.79$9.86$0.79$0.80$0.80$0.79$0.78$0.78$0.77$0.77$0.76$0.75$0.75$0.74$9.28$0.74$0.76$0.75$0.74$0.74$0.73$0.73$0.72$0.72$0.71$0.70$0.70$8.74$0.70$0.00($5.88)$0.68$0.68$0.67$0.67$0.66$0.66$0.65$0.65$0.64$0.78$0.64$0.64$0.65$0.64$0.64$0.63$0.63$0.62$0.62$0.61$0.61$0.60$7.54$0.60$0.60$0.61$0.61$0.60$0.60$0.59$0.59$0.58$0.58$0.57$0.57$7.10$82.73
Drug Store (7500)$1.34$1.32$1.31$1.30$1.29$1.28$1.27$1.26$1.25$1.24$1.23$1.22$15.34$1.22$1.21$1.20$1.19$1.18$1.17$1.17$1.16$1.15$1.14$1.13$1.12$14.05$1.16$1.15$1.14$1.14$1.13$1.12$1.11$1.10$1.09$1.08$1.07$1.07$13.36$1.06$1.06$1.05$1.04$1.03$1.02$1.02$1.01$1.00$0.99$0.98$0.98$12.24$0.98$0.97$0.96$0.95$0.94$0.94$0.93$0.92$0.92$0.91$0.90$0.89$11.21$0.00$0.00$0.00$0.00($5.69)$1.00$0.99$0.98$0.97$0.97$0.96$0.95$1.13$0.95$0.94$0.93$0.93$0.94$0.93$0.93$0.92$0.91$0.91$0.90$0.89$11.08$0.89$0.88$0.88$0.87$0.88$0.88$0.87$0.86$0.85$0.85$0.84$0.83$10.38$0.83$0.83$0.82$0.81$0.83$0.82$0.81$0.81$0.80$0.79$0.79$0.78$9.73$0.78$0.77$0.77$0.76$0.77$0.77$0.76$0.76$0.75$0.74$0.74$0.73$9.11$107.63
Beauty Salon (2000)$1.45$1.44$1.43$0.00$0.00$0.00$0.00$0.00$0.00($5.59)$1.48$1.47$1.67$1.46$1.45$1.44$1.43$1.42$1.41$1.40$1.38$1.37$1.40$1.39$1.37$16.92$1.37$1.36$1.35$1.34$1.33$1.32$1.31$1.30$1.28$1.31$1.30$1.29$15.83$1.28$1.27$1.26$1.25$1.24$1.23$1.22$1.21$1.20$0.00$0.03$1.16$12.36$1.15$1.14$1.13$1.12$1.12$1.11$1.10$1.09$1.08$1.07$1.09$1.08$13.28$1.08$1.07$1.06$1.05$1.04$1.04$1.03$1.02$1.01$1.00$1.02$1.01$12.43$1.01$1.00$0.99$0.98$0.98$0.97$0.96$0.95$0.95$0.94$0.00$0.02$9.75$0.95$0.94$0.93$0.92$0.92$0.91$0.90$0.89$0.89$0.88$0.87$0.89$10.89$0.89$0.88$0.87$0.86$0.86$0.85$0.84$0.84$0.83$0.82$0.82$0.83$10.19$0.83$0.82$0.82$0.81$0.80$0.80$0.79$0.78$0.78$0.77$0.77$0.00$8.76$112.08
Donuts (2000)$1.45$1.44$1.43$1.41$1.40$1.39$1.38$1.37$1.36$1.35$0.00$0.03$14.01$1.41$1.40$1.38$1.37$1.36$1.35$1.34$1.33$1.32$1.31$1.30$1.32$16.20$1.32$1.31$1.30$1.29$1.28$1.27$1.26$1.25$1.24$1.23$1.22$1.24$15.16$1.23$1.22$1.21$1.20$1.19$1.18$1.18$1.17$1.16$1.15$1.14$0.00$13.03$0.03$1.15$1.14$1.13$1.12$1.11$1.10$1.09$1.08$1.08$1.07$1.06$12.16$1.08$1.07$1.06$1.06$1.05$1.04$1.03$1.02$1.02$1.01$1.00$0.99$12.43$1.01$1.00$1.00$0.99$0.98$0.97$0.97$0.96$0.95$0.94$0.94$0.93$11.64$0.00$0.02$0.94$0.93$0.92$0.91$0.91$0.90$0.89$0.88$0.88$0.87$9.04$0.87$0.88$0.88$0.87$0.86$0.85$0.85$0.84$0.83$0.83$0.82$0.81$10.19$0.81$0.83$0.82$0.81$0.81$0.80$0.79$0.79$0.78$0.77$0.77$0.76$9.54$123.42
Flowers (1000)$1.45$1.44$1.43$1.41$1.40$1.39$1.38$1.37$1.36$1.35$1.34$1.33$16.64$1.32$1.31$1.30$1.29$1.28$1.27$1.26$1.25$1.24$1.23$1.22$1.21$15.20$1.21$1.20$1.19$1.18$1.17$1.16$1.28$1.27$1.26$1.25$1.24$1.23$14.65$1.23$1.22$1.21$1.20$1.19$1.18$1.17$1.16$1.15$1.14$1.13$1.13$14.12$1.12$1.11$1.10$1.10$1.09$1.08$1.07$1.06$1.05$1.04$1.04$1.03$12.89$1.02$1.02$1.01$1.00$0.99$0.98$0.00$0.02$1.03$1.02$1.01$1.01$10.12$1.00$0.99$0.99$0.98$0.97$0.96$0.96$0.97$0.96$0.96$0.95$0.94$11.63$0.94$0.93$0.92$0.92$0.91$0.90$0.89$0.91$0.90$0.90$0.89$0.88$10.89$0.88$0.87$0.86$0.86$0.85$0.84$0.84$0.00$0.02$0.84$0.83$0.83$8.52$0.82$0.82$0.81$0.80$0.80$0.79$0.78$0.78$0.79$0.79$0.78$0.77$9.54$124.20

Total Dollar per USF
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Drug Store (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNNaNNaNNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Beauty Salon (0)InfinityInfinityInfinityNaNNaNNaNNaNNaNNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinity
Donuts (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Flowers (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity

Present Value @ 10% per USF
Jan 08Feb 08Mar 08Apr 08May 08Jun 08Jul 08Aug 08Sep 08Oct 08Nov 08Dec 08Ttl 08Jan 09Feb 09Mar 09Apr 09May 09Jun 09Jul 09Aug 09Sep 09Oct 09Nov 09Dec 09Ttl 09Jan 10Feb 10Mar 10Apr 10May 10Jun 10Jul 10Aug 10Sep 10Oct 10Nov 10Dec 10Ttl 10Jan 11Feb 11Mar 11Apr 11May 11Jun 11Jul 11Aug 11Sep 11Oct 11Nov 11Dec 11Ttl 11Jan 12Feb 12Mar 12Apr 12May 12Jun 12Jul 12Aug 12Sep 12Oct 12Nov 12Dec 12Ttl 12Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14Jan 15Feb 15Mar 15Apr 15May 15Jun 15Jul 15Aug 15Sep 15Oct 15Nov 15Dec 15Ttl 15Jan 16Feb 16Mar 16Apr 16May 16Jun 16Jul 16Aug 16Sep 16Oct 16Nov 16Dec 16Ttl 16Jan 17Feb 17Mar 17Apr 17May 17Jun 17Jul 17Aug 17Sep 17Oct 17Nov 17Dec 17Ttl 17Total
Office (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Drug Store (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNNaNNaNNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Beauty Salon (0)InfinityInfinityInfinityNaNNaNNaNNaNNaNNaN-InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinity
Donuts (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity
Flowers (0)InfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityNaNInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinityInfinity