please help!

Other pans throurths Fotrintint Crom theeme Vacancy Lat Collection Lor: Fotal vacancy and Collection tess Eiflective Gross income SEE RENTROLL ALONG WITH ASSUMPTIONS BELOW 1 Market Occupancy reported at 95,00% and assumed stable for holding period 2. Market Ratei are assumed as follows and all leases are assumed to be made at the then current market rent, flat for 3 years with an increase of $1.50 for years 4 and 5 . 3. All Tenants are expected to renew at then current market rent schedule for five year terms 4. Suale 210 is curremthr vacant, however, it is assumed it with be fessed effective t/1/2015 for flve years at the market rate. 5 Market Credit loss is 3% for the holdine period 6. Recoverabie Expense incortie is estimated at $5,502.62 per year for 2015 and is anticipatd to grow 2% per vear Rentroll Information Elfective June 1, 2014 \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|} \hline sute & Tenam & sant & Staned & Cumence & Copint & \begin{tabular}{l} Courent \\ sue hate \end{tabular} & \begin{tabular}{l} Current Monthy \\ Averius liest \end{tabular} & \begin{tabular}{c} Current Monthy \\ Bevie Rent \end{tabular} & & \begin{tabular}{c} Curremt Masthy \\ Tatal Aent \end{tabular} & Suas Aent Inomaser \\ \hline & & & & & & & & & & & \\ \hline101200 & tenerta & 900 & 900 & 0y1/10. & 12/3/15 & $1650 & 514000 & , & 35.11 & & minsiso mastass \\ \hline 100 & Tentic & 3,000 & 1,700 & 0201011 & 12/31/26 & $17,00 & 5109000 & & 32045 & & \\ \hline 201 & tentento & 1,0001.000 & 1,500 & & 12m/17 & 517sp & & 31050 & (15231 & 31904 & \\ \hline 200 & tenart & 12001,100 & 1100 & 97011. & oons & 51700 & 31520000 & sisen & & sideses & Wiivisisso mespos \\ \hline 201 & & 1,0001200 & 1.0001.700 & 02x+10. & & 31650 & $1900000 & $1,5000 & & & \\ \hline \multirow[t]{2}{*}{210} & Vurath & 2000 & 01009 & & canons & 316% & $70,0000 & isario & if? & & minssisoo mitstich \\ \hline & Telain & 1000 & 2.0000 & & & $00 & & 800 & 9000 & & \\ \hline & & & & & & & $113,70000 & & sesp & 111,4073 & \\ \hline \end{tabular} Other pans throurths Fotrintint Crom theeme Vacancy Lat Collection Lor: Fotal vacancy and Collection tess Eiflective Gross income SEE RENTROLL ALONG WITH ASSUMPTIONS BELOW 1 Market Occupancy reported at 95,00% and assumed stable for holding period 2. Market Ratei are assumed as follows and all leases are assumed to be made at the then current market rent, flat for 3 years with an increase of $1.50 for years 4 and 5 . 3. All Tenants are expected to renew at then current market rent schedule for five year terms 4. Suale 210 is curremthr vacant, however, it is assumed it with be fessed effective t/1/2015 for flve years at the market rate. 5 Market Credit loss is 3% for the holdine period 6. Recoverabie Expense incortie is estimated at $5,502.62 per year for 2015 and is anticipatd to grow 2% per vear Rentroll Information Elfective June 1, 2014 \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|} \hline sute & Tenam & sant & Staned & Cumence & Copint & \begin{tabular}{l} Courent \\ sue hate \end{tabular} & \begin{tabular}{l} Current Monthy \\ Averius liest \end{tabular} & \begin{tabular}{c} Current Monthy \\ Bevie Rent \end{tabular} & & \begin{tabular}{c} Curremt Masthy \\ Tatal Aent \end{tabular} & Suas Aent Inomaser \\ \hline & & & & & & & & & & & \\ \hline101200 & tenerta & 900 & 900 & 0y1/10. & 12/3/15 & $1650 & 514000 & , & 35.11 & & minsiso mastass \\ \hline 100 & Tentic & 3,000 & 1,700 & 0201011 & 12/31/26 & $17,00 & 5109000 & & 32045 & & \\ \hline 201 & tentento & 1,0001.000 & 1,500 & & 12m/17 & 517sp & & 31050 & (15231 & 31904 & \\ \hline 200 & tenart & 12001,100 & 1100 & 97011. & oons & 51700 & 31520000 & sisen & & sideses & Wiivisisso mespos \\ \hline 201 & & 1,0001200 & 1.0001.700 & 02x+10. & & 31650 & $1900000 & $1,5000 & & & \\ \hline \multirow[t]{2}{*}{210} & Vurath & 2000 & 01009 & & canons & 316% & $70,0000 & isario & if? & & minssisoo mitstich \\ \hline & Telain & 1000 & 2.0000 & & & $00 & & 800 & 9000 & & \\ \hline & & & & & & & $113,70000 & & sesp & 111,4073 & \\ \hline \end{tabular}