Industrial-Portfolio-Woburn

19

PRO FORMA

PROJECTED CASH FLOW INCOME

Annual

$/SF

$126,000 $366,520

$12.00

1 Adele Road

$8.50

64 Industrial Parkway

OTHER INCOME 1 Adele Reimbursements

$59,006

$5.62 $5.07

$218,826

64 Industrial Reimbursements

$770,352

$14.37

POTENTIAL GROSS INCOME

LESS OPERATING EXPENSES 1 ADELE ROAD Real Estate Taxes

$24,398 $32,445

$2.32 $3.09 $0.21 $1.78 $3.09 $0.21

Operating Expenses

$2,163

Insurance

64 INDUSTRIAL PARKWAY Real Estate Taxes

$76,702

$133,241

Operating Expenses

$8,883

Insurance

$277,832

$5.18

TOTAL EXPENSES

NET OPERATING INCOME

$492,520

$9.19

64 INDUSTRIAL PARKWAY & 1 ADELE ROAD / WOBURN, MA