| |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
| Gross Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
9089620 |
488718 |
503379 |
518481 |
534035 |
550056 |
566558 |
583555 |
601061 |
619093 |
637666 |
656796 |
676500 |
696795 |
717699 |
739230 |
| Other Income (41) 1 412 |
224972 |
12096 |
12459 |
12833 |
13218 |
13614 |
14023 |
14443 |
14877 |
15323 |
15783 |
16256 |
16744 |
17246 |
17763 |
18296 |
| Subtotal: Gross Income |
9314593 |
500814 |
515838 |
531313 |
547253 |
563670 |
580580 |
597998 |
615938 |
634416 |
653448 |
673052 |
693243 |
714041 |
735462 |
757526 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy 2 480 |
-652021 |
-35057 |
-36109 |
-37192 |
-38308 |
-39457 |
-40641 |
-41860 |
-43116 |
-44409 |
-45741 |
-47114 |
-48527 |
-49983 |
-51482 |
-53027 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
-4816335 |
-223200 |
-234360 |
-246078 |
-258382 |
-271301 |
-284866 |
-299109 |
-314065 |
-329768 |
-346256 |
-363569 |
-381748 |
-400835 |
-420877 |
-441921 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
3846236 |
242557 |
245370 |
248043 |
250563 |
252912 |
255074 |
257029 |
258757 |
260239 |
261451 |
262369 |
262969 |
263223 |
263103 |
262578 |
|
