to home page to home page  E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    FINFEES    MV    ENT    DEP    QTR    TAXCR   

601 Liberty, 1.1M sf Office, Conventional Mortgage

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10
Gross Income                      
Rental Income (40) 1 411 387818 30690 30690 30690 33145 35797 38661 41753 45094 48701 52597
                       
Vacancy                      
Vacancy 2 480 -19391 -1534 -1534 -1534 -1657 -1790 -1933 -2088 -2255 -2435 -2630
Vacancy 2 480 -12660 -11253 -1407                
Subtotal: Vacancy -32051 -12787 -2941 -1534 -1657 -1790 -1933 -2088 -2255 -2435 -2630
                       
Expenses                      
Operating Expenses 3 510 -71100 -5626 -5626 -5626 -6077 -6563 -7088 -7655 -8267 -8929 -9643
                       
R.E.Taxes                      
Real Estate Taxes 4 515 -23948 -1895 -1895 -1895 -2047 -2210 -2387 -2578 -2785 -3007 -3248
                       
Total 260720 10381 20227 21634 23365 25234 27252 29433 31787 34330 37077


to home page  E-Mail  home at CD root