"HIS ONLY BEGOTTEN" MONUMENT will derive income from the following sources. To determine what income might be from these sources, we have to refer to our estimated visitor count of 2000 per day and average of $10.00 spent in one of these shops:

The Restaurant Authentic Israeli cuisine

Book Store Books, Bibles, tapes, and videos

Gift Shop Christian gifts

Art Gallery Christian art

Calculation method:

2000 per day X $10.00 = $20,000 per day X 365 days=$7,300,000 per year

Share of gate fee

space occupied 22,000 SF

Using the previous example to determine rental fee and income share to tenants we would have a gross income of $225,500 from gate fee.

Calculation method 10.25 gate income X 22000 SF=$255,500

Sales - $7,300,000.

Gate Fee $225,500.

Gross Income $7,525,500.