P$18$

$\backslash$table$[[,,$A$,$B$,$C$,$D$,$E$,$F$,$G$,$H$,$I,J$,$K$,$L$],[1,,,,,,,,,,,,],[2$ Name:$],[3],[4,,,,,,,2015,2016,2017,2018,2019,2020],[5],[6,,,,,,1/1/15,,,,,,],[7,$Tenant,,SQFT$,$Leased,Expires,Rate,Year $1,$Year $2,$Year $3,$Year $4,$Year $5,$Year $6],[8,$Market Rate by Year,,,,,Base Rent Schedule starting January $1,2015],[9,100,$Tenant A$,900,900,12/31/15,$$$16\mathrm{.}50,$$$14,850\mathrm{.}00,$$$18,000\mathrm{.}00,$$$18,000,00,$$$18,000\mathrm{.}00,$$$19,350\mathrm{.}00,$$$19,350\mathrm{.}00],[10,101,$Tenant B$,1,700,1,700,12/31/16,$$$17\mathrm{.}00,$$$28,900\mathrm{.}00,,,,,],[11,102,$Tenant C$,1,300,1,300,12/31/17,$$$17\mathrm{.}50,$$$20,800\mathrm{.}00,$$$22,750\mathrm{.}00,,,,],[12,103,$Tenant D$,1,100,1,100,6/30/16,$$$17\mathrm{.}00,$$$18,700\mathrm{.}00,,,,,],[13,200,$Tenant E$,1,200,1,200,12/31/15,$$$16\mathrm{.}50,$$$19,800\mathrm{.}00,,,,,],[14,205,$Tenant F$,1,800,1,800,6/30/15,$$$16\mathrm{.}50,$$$32,850\mathrm{.}00,$$$36,000\mathrm{.}00,$$$36,000\mathrm{.}00,$$$37,350\mathrm{.}00,$$$38,700\mathrm{.}00,$$$38,700\mathrm{.}00],[15,210,$Tenant G$,2,000,2,000,,$$$20\mathrm{.}00,$$$40,000,00,$$$40,000\mathrm{.}00,$$$40,000\mathrm{.}00,$$$43,000\mathrm{.}00,$$$43,000\mathrm{.}00,$$$43,000\mathrm{.}00],[16,,$Totals,$10,000,10,000,,,$$$177,850\mathrm{.}00,,,,,],[1717],[18,$Other pass throughs,,,,,$$5,602\mathrm{.}62,,,,,],[19,$Potential Gross Income,,,,,$$183,452\mathrm{.}62,,,,,],[20,$Vacancy Loss,,,,,,,,,,$],[21,,,,,($$$9,172\mathrm{.}63),,,,,],[\backslash$table$[[21],[23]],$Collection Loss,,,,,$($$$5,503\mathrm{.}58),,,,,],[$Total vacancy and Collection Loss,,,,,$($$$14,676\mathrm{.}21),,,,,],[24$ Effective Gross Income,,,,,,,,,,$],[,,,,$$$168,776\mathrm{.}41,,,,,]]$