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	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$32,000	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$2,667	$32,000	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$38,000	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$38,000	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$3,167	$38,000	$0	$178,000
+ op	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$32	$32	$32	$32	$32	$32	$32	$32	$32	$32	$32	$32	$378	$65	$65	$65	$65	$65	$65	$65	$65	$65	$65	$65	$65	$782	$101	$101	$101	$101	$101	$101	$101	$101	$101	$101	$101	$101	$1,215	$140	$140	$140	$140	$140	$140	$140	$140	$140	$140	$140	$140	$1,678	$0	$4,054
- stop	$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	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2	$2	$2	$2	$2	$2	$2	$2	$2	$2	$2	$2	$20	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$40	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$61	$7	$7	$7	$7	$7	$7	$7	$7	$7	$7	$7	$7	$82	$0	$204
- stop	$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	($55,500)	$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	($55,500)
+ 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)
+ 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
+ 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
+ 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	($2,667)	($2,667)	($2,667)	$0	$0	$0	$0	$0	$0	$0	$0	$0	($8,000)	$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	($8,000)
Total $	($65,500)	($533)	($533)	($533)	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$17,600	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$2,133	$25,600	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$31,600	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$31,600	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$2,633	$31,600	$0	$72,500
Total PV	($65,500)	($531)	($526)	($522)	$2,069	$2,051	$2,034	$2,016	$1,999	$1,981	$1,964	$1,947	$1,930	$16,413	$1,914	$1,897	$1,881	$1,864	$1,848	$1,832	$1,816	$1,801	$1,785	$1,770	$1,754	$1,739	$21,900	$2,128	$2,110	$2,091	$2,073	$2,055	$2,037	$2,020	$2,002	$1,985	$1,968	$1,951	$1,934	$24,354	$1,917	$1,901	$1,884	$1,868	$1,852	$1,836	$1,820	$1,804	$1,788	$1,773	$1,757	$1,742	$21,941	$1,727	$1,712	$1,697	$1,683	$1,668	$1,654	$1,639	$1,625	$1,611	$1,597	$1,583	$1,570	$19,766	$0	$38,875
$/RSF	($16.38)	($0.13)	($0.13)	($0.13)	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$4.40	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$0.53	$6.40	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$7.90	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$7.90	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$7.90	$0.00	$18.12
$/USF	($17.24)	($0.14)	($0.14)	($0.14)	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$4.63	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$0.56	$6.74	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$8.32	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$8.32	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$0.69	$8.32	$0.00	$19.08
PV/RSF	($16.38)	($0.13)	($0.13)	($0.13)	$0.52	$0.51	$0.51	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$4.10	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$0.45	$0.45	$0.45	$0.44	$0.44	$0.43	$5.48	$0.53	$0.53	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$6.09	$0.48	$0.48	$0.47	$0.47	$0.46	$0.46	$0.46	$0.45	$0.45	$0.44	$0.44	$0.44	$5.49	$0.43	$0.43	$0.42	$0.42	$0.42	$0.41	$0.41	$0.41	$0.40	$0.40	$0.40	$0.39	$4.94	$0.00	$9.72
PV/USF	($17.24)	($0.14)	($0.14)	($0.14)	$0.54	$0.54	$0.54	$0.53	$0.53	$0.52	$0.52	$0.51	$0.51	$4.32	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$5.76	$0.56	$0.56	$0.55	$0.55	$0.54	$0.54	$0.53	$0.53	$0.52	$0.52	$0.51	$0.51	$6.41	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$5.77	$0.45	$0.45	$0.45	$0.44	$0.44	$0.44	$0.43	$0.43	$0.42	$0.42	$0.42	$0.41	$5.20	$0.00	$10.23