Start	Jan 01	Feb 01	Mar 01	Apr 01	May 01	Jun 01	Jul 01	Aug 01	Sep 01	Oct 01	Nov 01	Dec 01	Ttl 01	Jan 02	Feb 02	Mar 02	Apr 02	May 02	Jun 02	Jul 02	Aug 02	Sep 02	Oct 02	Nov 02	Dec 02	Ttl 02	Jan 03	Feb 03	Mar 03	Apr 03	May 03	Jun 03	Jul 03	Aug 03	Sep 03	Oct 03	Nov 03	Dec 03	Ttl 03	Jan 04	Feb 04	Mar 04	Apr 04	May 04	Jun 04	Jul 04	Aug 04	Sep 04	Oct 04	Nov 04	Dec 04	Ttl 04	Jan 05	Feb 05	Mar 05	Apr 05	May 05	Jun 05	Jul 05	Aug 05	Sep 05	Oct 05	Nov 05	Dec 05	Ttl 05	End	Total
Base Rent	$0	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$37,200	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$37,200	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$37,200	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$37,200	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$3,100	$37,200	$0	$186,000
+ op	$0	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($450)	($5,400)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($482)	($5,778)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($515)	($6,182)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($551)	($6,615)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($590)	($7,078)	$0	($31,054)
+ tax	$0	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($83)	($1,000)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($85)	($1,020)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($87)	($1,040)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($88)	($1,061)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($90)	($1,082)	$0	($5,204)
+ net TI	($31,500)	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	($31,500)
+ Commission	($10,000)	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	($10,000)
+ parking	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
+ net buyout	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
+ moving	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
- free rent	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Total $	($41,500)	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$2,567	$30,800	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$2,534	$30,402	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$2,498	$29,977	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$2,460	$29,524	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$2,420	$29,039	$0	$108,242
Total PV	($41,500)	$2,556	$2,533	$2,511	$2,490	$2,468	$2,447	$2,426	$2,405	$2,384	$2,363	$2,343	$2,322	$29,247	$2,273	$2,253	$2,233	$2,214	$2,195	$2,176	$2,157	$2,138	$2,120	$2,101	$2,083	$2,065	$26,008	$2,019	$2,001	$1,984	$1,967	$1,950	$1,933	$1,916	$1,899	$1,883	$1,867	$1,851	$1,835	$23,104	$1,791	$1,776	$1,760	$1,745	$1,730	$1,715	$1,700	$1,685	$1,671	$1,656	$1,642	$1,628	$20,499	$1,587	$1,573	$1,560	$1,546	$1,533	$1,520	$1,506	$1,493	$1,481	$1,468	$1,455	$1,442	$18,165	$0	$75,523
$/RSF	($10.38)	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$7.70	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$0.63	$7.60	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$7.49	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$7.38	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$0.60	$7.26	$0.00	$27.06
$/USF	($10.92)	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$0.68	$8.11	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$0.67	$8.00	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$7.89	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$7.77	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$0.64	$7.64	$0.00	$28.48
PV/RSF	($10.38)	$0.64	$0.63	$0.63	$0.62	$0.62	$0.61	$0.61	$0.60	$0.60	$0.59	$0.59	$0.58	$7.31	$0.57	$0.56	$0.56	$0.55	$0.55	$0.54	$0.54	$0.53	$0.53	$0.53	$0.52	$0.52	$6.50	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$5.78	$0.45	$0.44	$0.44	$0.44	$0.43	$0.43	$0.42	$0.42	$0.42	$0.41	$0.41	$0.41	$5.12	$0.40	$0.39	$0.39	$0.39	$0.38	$0.38	$0.38	$0.37	$0.37	$0.37	$0.36	$0.36	$4.54	$0.00	$18.88
PV/USF	($10.92)	$0.67	$0.67	$0.66	$0.66	$0.65	$0.64	$0.64	$0.63	$0.63	$0.62	$0.62	$0.61	$7.70	$0.60	$0.59	$0.59	$0.58	$0.58	$0.57	$0.57	$0.56	$0.56	$0.55	$0.55	$0.54	$6.84	$0.53	$0.53	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$6.08	$0.47	$0.47	$0.46	$0.46	$0.46	$0.45	$0.45	$0.44	$0.44	$0.44	$0.43	$0.43	$5.39	$0.42	$0.41	$0.41	$0.41	$0.40	$0.40	$0.40	$0.39	$0.39	$0.39	$0.38	$0.38	$4.78	$0.00	$19.87