FINACIAL ANALYSIS
  Operating Proforma
   Cap Rate
Debt Coverage Ratio

Winton Woods
20043 Winton Lane NW
Poulsbo, WA 98370

$11,600,000.**
Coldwell Banker Koetje Real Estate
415 SE Pioneer Way
Oak Harbor, WA 98277
(360) 675-5811
Peter T. Rivera
Manging Broker
(360) 929-6113