| |
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 |
|
