315 South Mountain Road

First Zone (3 Bedrooms, Bathroom, Laundry Facility): $200 per day (60% Occupancy) Occupied Days per Week: 7 × 0.60 = 4.2 days Weekly: $200 × 4.2 = $840 Monthly: $840 × 4.33 = $3,639 Yearly: $840 × 52 = $43,680 Gaming Zone and Chefs's kitchen: $50 per night (60% Occupancy) Occupied Nights per Week: 7 × 0.60 = 4.2 nights Weekly: $50 × 4.2 = $210 Monthly: $210 × 4.33 = $909 Yearly: $210 × 52 = $10,920 -------------- Second Zone: 4 Units at $100 per Night Each (60% Occupancy) Each unit: Occupied Nights per Week per Unit: 7 × 0.60 = 4.2 nights Weekly per Unit: $100 × 4.2 = $420 Monthly per Unit: $420 × 4.33 = $1,818 Yearly per Unit: $420 × 52 = $21,840 For 4 units total: Weekly: $420 × 4 = $1,680 Monthly: $1,818 × 4 = $7,272 Yearly: $21,840 × 4 = $87,360 Paintball Tenancy: $1,200 per week (Consistent Income) 15 Year Lease / 12years remaining. Weekly: $1,200 Monthly: $1,200 × 4.33 = $5,196 Yearly: $1,200 × 52 = $62,40 -------------------------------------------------------------------------------------------- Total Combined Income (Including Paintball and 60% Occupancy for First, Gaming, and Second Zones) Weekly: First Zone (60% occupancy): $840 Gaming Zone (60% occupancy): $210 Second Zone (60% occupancy): $1,680 Paintball Tenancy: $1,200 Total Weekly: $3,930 Monthly: First Zone (60% occupancy): $3,639 Gaming Zone (60% occupancy): $909 Second Zone (60% occupancy): $7,272 Paintball Tenancy: $5,196 Total Monthly: $17,016 Yearly: First Zone (60% occupancy): $43,680 Gaming Zone (60% occupancy): $10,920 Second Zone (60% occupancy): $87,360 Paintball Tenancy: $62,400 Total Yearly: $204,360 ------------------------------------------------------------------