to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Executive Plaza (Pre-Construction)

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10
Gross Income                      
Rental Income (40) 1 411 6,487,142 435570 548818 576258 605071 635325 667091 700446 735468 772241 810854
Other Income (41) 1 412 625527 42000 52920 55566 58344 61262 64325 67541 70918 74464 78187
Subtotal: Gross Income 7,112,669 477570 601738 631825 663416 696587 731416 767987 806386 846705 889041
                       
Vacancy                      
Vacancy 2 480 -355633 -23878 -30087 -31591 -33171 -34829 -36571 -38399 -40319 -42335 -44452
Vacancy 2 480 -654476 -155542 -163806 -135140 -103198 -67724 -28444 -622      
Subtotal: Vacancy -1010110 -179420 -193893 -166731 -136369 -102553 -65015 -39022 -40319 -42335 -44452
                       
Expenses                      
Operating Expenses 3 510 -1343319 -82011 -105302 -112673 -120560 -129000 -138030 -147692 -158030 -169092 -180929
                       
Total 4,759,241 216138 302542 352420 406487 465034 528372 581273 608037 635278 663660


 Home   E-Mail  home at CD root