| |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
| Gross Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
11431511 |
596825 |
617117 |
638099 |
659794 |
682227 |
705423 |
729407 |
754207 |
779850 |
806365 |
833781 |
862130 |
891442 |
921752 |
953091 |
| Other Income (41) 1 412 |
231685 |
12096 |
12507 |
12933 |
13372 |
13827 |
14297 |
14783 |
15286 |
15805 |
16343 |
16898 |
17473 |
18067 |
18681 |
19317 |
| Subtotal: Gross Income |
11663196 |
608921 |
629624 |
651031 |
673166 |
696054 |
719720 |
744190 |
769493 |
795656 |
822708 |
850680 |
879603 |
909510 |
940433 |
972408 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy 2 480 |
-816424 |
-42624 |
-44074 |
-45572 |
-47122 |
-48724 |
-50380 |
-52093 |
-53864 |
-55696 |
-57590 |
-59548 |
-61572 |
-63666 |
-65830 |
-68069 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
-4816335 |
-223200 |
-234360 |
-246078 |
-258382 |
-271301 |
-284866 |
-299109 |
-314065 |
-329768 |
-346256 |
-363569 |
-381748 |
-400835 |
-420877 |
-441921 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
6030437 |
343096 |
351190 |
359381 |
367663 |
376029 |
384473 |
392988 |
401564 |
410192 |
418862 |
427563 |
436283 |
445009 |
453726 |
462418 |
|
