| |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
| Gross Income |
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
119924601 |
5410395 |
10820790 |
11253622 |
11703766 |
12171917 |
12658794 |
13165146 |
13691751 |
14239421 |
14808998 |
| Other Income (41) 1 412 |
56364880 |
2542900 |
5085800 |
5289232 |
5500801 |
5720833 |
5949667 |
6187653 |
6435159 |
6692566 |
6960268 |
| Subtotal: Gross Income |
176289481 |
7953295 |
15906590 |
16542854 |
17204568 |
17892750 |
18608460 |
19352799 |
20126911 |
20931987 |
21769267 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Vacancy |
|
|
|
|
|
|
|
|
|
|
|
| Vacancy 2 480 |
-49361055 |
-2226923 |
-4453845 |
-4631999 |
-4817279 |
-5009970 |
-5210369 |
-5418784 |
-5635535 |
-5860956 |
-6095395 |
| Vacancy 2 480 |
-2028090 |
-1126717 |
-901373 |
|
|
|
|
|
|
|
|
| Subtotal: Vacancy |
-51389145 |
-3353639 |
-5355219 |
-4631999 |
-4817279 |
-5009970 |
-5210369 |
-5418784 |
-5635535 |
-5860956 |
-6095395 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
-160060 |
-885666 |
725606 |
|
|
|
|
|
|
|
|
| Other Expense 3 519 |
-102177383 |
-4609730 |
-9219460 |
-9588238 |
-9971767 |
-10370638 |
-10785464 |
-11216882 |
-11665558 |
-12132180 |
-12617467 |
| Subtotal: Expenses |
-102337443 |
-5495395 |
-8493854 |
-9588238 |
-9971767 |
-10370638 |
-10785464 |
-11216882 |
-11665558 |
-12132180 |
-12617467 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Total |
22562893 |
-895740 |
2057517 |
2322617 |
2415521 |
2512142 |
2612628 |
2717133 |
2825818 |
2938851 |
3056405 |
|
