roject will start when the mall is entirely finished and ready to operate.N.B. For the sake of this study and the restriction of the time, all the following calculations will be based on assumed data.In addition many factors such as the loss for the first two years of constructing the building will not be included. THE EXPECTED RENTS PER YEAR WILL BE DEVIDED AS FOLLOWS:-2 FLOOR SUPERMARKET $ 100,000.00-1 FLOOR 4 MOVIE THEATRES $ 200,000.00 G F 60 SHOPS $ 600,000.00 1ST FLOOR 1 BANK + 1 HEALTH CLUB $ 150,000.00 2ND FLOOR 8 OFFICES $ 80,000.00Assuming that there will be 8 floors of officesThe total expected rents per year will be $ 1,690,000.00 INCOME PROJECTION STATEMENT FOR THE 10 YEARS OF OPERATIONN.B. We assumed a flat rate without any increase in rents or expenses resulting from inflation. ( also due to the time restriction of the study which is 24 hours some elements of the income statement were not calculated in order not to base the study on inaccurate data)YEAR 1 2 3 4 5 6 7 8 9 10Revenue 1690000 1690000 1690000 1690000 1690000 1690000 1690000 1690000 1690000 1690000Expenses-Ins costs-Direct cost-Ind. Cost TOTAL 150000 150000 150000 150000 150000 150000 150000 150000 150000 150000Net Inc(after tax)1540000 1540000 1540000 1540000 1540000 1540000 1540000 1540000 1540000 1540000...
