Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Gross Income                                
Rental Income (40) 1 411 14,882,532 743250 772980 803899 836055 869497 904277 940448 978066 1,017,189 1,057,877 1,100,192 1,144,199 1,189,967 1,237,566 1,287,069
Other Income (41) 1 412 400472 20000 20800 21632 22497 23397 24333 25306 26319 27371 28466 29605 30789 32021 33301 34634
Subtotal: Gross Income 15,283,003 763250 793780 825531 858552 892895 928610 965755 1,004,385 1,044,560 1,086,343 1,129,796 1,174,988 1,221,988 1,270,867 1,321,702
                                 
Vacancy                                
Vacancy 2 480 -744137 -37163 -38650 -40196 -41803 -43475 -45214 -47023 -48904 -50860 -52895 -55010 -57211 -59499 -61879 -64354
                                 
Expenses                                
Operating Expenses 3 510 -8409907 -420000 -436800 -454272 -472443 -491341 -510994 -531434 -552691 -574799 -597791 -621703 -646571 -672434 -699331 -727304
                                 
Total 6,128,960 306087 318330 331064 344306 358078 372402 387298 402790 418901 435657 453084 471207 490055 509657 530044



 Home   E-Mail  home at CD root