| |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
| Gross Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
11163415 |
563338 |
585083 |
607667 |
631123 |
655484 |
680786 |
707064 |
734357 |
762703 |
792143 |
822720 |
854477 |
887460 |
921716 |
957294 |
| Other Income (41) 1 412 |
239701 |
12096 |
12563 |
13048 |
13551 |
14075 |
14618 |
15182 |
15768 |
16377 |
17009 |
17665 |
18347 |
19056 |
19791 |
20555 |
| Subtotal: Gross Income |
11403116 |
575434 |
597646 |
620715 |
644674 |
669559 |
695404 |
722246 |
750125 |
779080 |
809152 |
840386 |
872824 |
906515 |
941507 |
977849 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy 2 480 |
-798218 |
-40280 |
-41835 |
-43450 |
-45127 |
-46869 |
-48678 |
-50557 |
-52509 |
-54536 |
-56641 |
-58827 |
-61098 |
-63456 |
-65905 |
-68449 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
-4816335 |
-223200 |
-234360 |
-246078 |
-258382 |
-271301 |
-284866 |
-299109 |
-314065 |
-329768 |
-346256 |
-363569 |
-381748 |
-400835 |
-420877 |
-441921 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
5788562 |
311953 |
321450 |
331187 |
341165 |
351389 |
361859 |
372580 |
383551 |
394776 |
406255 |
417989 |
429979 |
442224 |
454725 |
467479 |
|
