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	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$26,000	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$27,820	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$29,767	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$31,851	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$34,081	$0	$149,519
+ op	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
+ tax	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$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 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)	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$2,167	$26,000	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$2,318	$27,820	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$2,481	$29,767	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$2,654	$31,851	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$2,840	$34,081	$0	$108,019
Total PV	($41,500)	$2,157	$2,139	$2,120	$2,102	$2,084	$2,065	$2,048	$2,030	$2,012	$1,995	$1,978	$1,960	$24,689	$2,080	$2,062	$2,044	$2,026	$2,008	$1,991	$1,974	$1,957	$1,940	$1,923	$1,906	$1,890	$23,800	$2,005	$1,987	$1,970	$1,953	$1,936	$1,919	$1,903	$1,886	$1,870	$1,854	$1,838	$1,822	$22,942	$1,932	$1,916	$1,899	$1,883	$1,866	$1,850	$1,834	$1,818	$1,802	$1,787	$1,771	$1,756	$22,115	$1,863	$1,847	$1,831	$1,815	$1,799	$1,783	$1,768	$1,753	$1,738	$1,722	$1,708	$1,693	$21,318	$0	$73,364
$/RSF	($10.38)	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$0.54	$6.50	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$0.58	$6.96	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$0.62	$7.44	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$0.66	$7.96	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$0.71	$8.52	$0.00	$27.00
$/USF	($10.92)	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$0.57	$6.84	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$0.61	$7.32	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$0.65	$7.83	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$0.70	$8.38	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$0.75	$8.97	$0.00	$28.43
PV/RSF	($10.38)	$0.54	$0.53	$0.53	$0.53	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$0.49	$0.49	$6.17	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.48	$0.47	$5.95	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.48	$0.47	$0.47	$0.46	$0.46	$0.46	$5.74	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$0.45	$0.45	$0.45	$0.44	$0.44	$5.53	$0.47	$0.46	$0.46	$0.45	$0.45	$0.45	$0.44	$0.44	$0.43	$0.43	$0.43	$0.42	$5.33	$0.00	$18.34
PV/USF	($10.92)	$0.57	$0.56	$0.56	$0.55	$0.55	$0.54	$0.54	$0.53	$0.53	$0.52	$0.52	$0.52	$6.50	$0.55	$0.54	$0.54	$0.53	$0.53	$0.52	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$6.26	$0.53	$0.52	$0.52	$0.51	$0.51	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$6.04	$0.51	$0.50	$0.50	$0.50	$0.49	$0.49	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$5.82	$0.49	$0.49	$0.48	$0.48	$0.47	$0.47	$0.47	$0.46	$0.46	$0.45	$0.45	$0.45	$5.61	$0.00	$19.31