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

Shopping Center Illustration

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10
Gross Income                      
Rental Income (40) 1 411 11018548 876025 919826 965818 1014108 1064814 1118055 1173957 1232655 1294288 1359002
Other Income (41) 1 412 259679 20646 21678 22762 23900 25095 26350 27667 29051 30503 32028
Subtotal: Gross Income 11278227 896671 941504 988579 1038008 1089909 1144404 1201624 1261706 1324791 1391030
                       
Vacancy                      
Vacancy 2 480 -352708 -28042 -29444 -30916 -32462 -34085 -35789 -37579 -39458 -41431 -43502
                       
Expenses                      
Operating Expenses 3 510 -1563199 -124281 -130496 -137020 -143871 -151065 -158618 -166549 -174877 -183620 -192801
                       
Total 9362320 744347 781565 820643 861675 904759 949997 997497 1047371 1099740 1154727



 Home   E-Mail  home at CD root