| A | B | C | D | E |
---|
1 | | | | | |
2 | | | | | |
3 | | | | | |
4 | | | | | |
5 | | | | | |
6 | Potential Gross Revenue | | | | |
7 | Base Rental Revenue | | | | |
8 | Absorption & Turnover Vacancy | | | | |
9 | Base Rent Abatements | | | | |
10 | | | | | |
11 | Scheduled Base Rental Revenue | | | | |
12 | | | | | |
13 | Expense Reimbursement Revenue | | | | |
14 | Real Estate Taxes | | | | |
15 | Operating Expenses | | | | |
16 | Electric | | | | |
17 | | | | | |
18 | Total Reimbursement Revenue | | | | |
<tbody>
[TD="align: center"]1[/TD]
[TD="align: center"][/TD]
[TD="align: center"]Year 1[/TD]
[TD="align: center"]Year 1[/TD]
[TD="align: center"]Year 1[/TD]
[TD="align: center"]2[/TD]
[TD="align: center"][/TD]
[TD="align: center"]Month 1[/TD]
[TD="align: center"]Month 2[/TD]
[TD="align: center"]Month 3[/TD]
[TD="align: center"]3[/TD]
[TD="align: center"][/TD]
[TD="align: center"]Jan-2015[/TD]
[TD="align: center"]Feb-2015[/TD]
[TD="align: center"]Mar-2015[/TD]
[TD="align: center"]4[/TD]
[TD="align: right"][/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: center"]5[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]6[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]7[/TD]
[TD="align: right"]$247,931[/TD]
[TD="align: right"]$247,933[/TD]
[TD="align: right"]$247,926[/TD]
[TD="align: center"]8[/TD]
[TD="align: right"](153,207)[/TD]
[TD="align: right"](153,209)[/TD]
[TD="align: right"](153,204)[/TD]
[TD="align: center"]9[/TD]
[TD="align: right"](21,887)[/TD]
[TD="align: right"](21,887)[/TD]
[TD="align: right"](21,886)[/TD]
[TD="align: center"]10[/TD]
[TD="align: right"][/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: center"]11[/TD]
[TD="align: right"]72,837[/TD]
[TD="align: right"]72,837[/TD]
[TD="align: right"]72,836[/TD]
[TD="align: center"]12[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]13[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]14[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]164[/TD]
[TD="align: center"]15[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]16[/TD]
[TD="align: right"]2,189[/TD]
[TD="align: right"]2,188[/TD]
[TD="align: right"]2,254[/TD]
[TD="align: center"]17[/TD]
[TD="align: right"][/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: right"] ___________[/TD]
[TD="align: center"]18[/TD]
[TD="align: right"]2,189[/TD]
[TD="align: right"]2,188[/TD]
[TD="align: right"]2,418[/TD]
</tbody>
| A | B | C | D | E | F |
---|
| | | | | | |
For the Years Ending | | | | | | |
| | | | | | |
Gross Residential Income | | | | | | |
General Vacancy | $ - | $ - | $ - | | | |
Get Ready Cost | $ - | $ - | $ - | | | |
Residential Effective Gross Income | $ - | $ - | $ - | | | |
| | | | | | |
Potential Gross Revenue | | | | | | |
Base Rental Revenue | $ - | $ 3,067,050 | $ 3,151,183 | | | |
Absorption & Turnover Vacancy | $ (1,452,379) | $ (405,781) | $ - | | | |
Base Rent Abatements | $ (264,592) | $ (272,549) | $ - | | | |
| | | | | | |
Scheduled Base Rental Revenue | $ 1,274,128 | $ 2,388,720 | $ 3,151,183 | | | |
| | | | | | |
Expense Reimbursement Revenue | | | | | | |
Real Estate Taxes | $ 1,664 | $ 7,008 | $ 15,835 | | | |
Operating Expenses | $ 30 | $ - | $ - | | | |
Electric | $ 47,240 | $ 104,087 | $ 128,529 | | | |
Total Reimbursement Revenue | $ 48,880 | $ 111,095 | $ 144,364 | | | |
<tbody>
[TD="align: center"]1[/TD]
[TD="align: right"]1[/TD]
[TD="align: right"][/TD]
[TD="align: right"]Year 1[/TD]
[TD="align: right"]Year 2[/TD]
[TD="align: right"]Year 3[/TD]
[TD="align: center"]2[/TD]
[TD="align: right"]2[/TD]
[TD="align: right"][/TD]
[TD="align: right"]12/31/2014[/TD]
[TD="align: right"]12/31/2015[/TD]
[TD="align: right"]12/31/2016[/TD]
[TD="align: center"]3[/TD]
[TD="align: right"]3[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]4[/TD]
[TD="align: right"]4[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]5[/TD]
[TD="align: right"]5[/TD]
[TD="align: right"][/TD]
[TD="align: center"]6[/TD]
[TD="align: right"]6[/TD]
[TD="align: right"][/TD]
[TD="align: center"]7[/TD]
[TD="align: right"]7[/TD]
[TD="align: right"][/TD]
[TD="align: center"]8[/TD]
[TD="align: right"]8[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]9[/TD]
[TD="align: right"]9[/TD]
[TD="align: right"]6[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]10[/TD]
[TD="align: right"]10[/TD]
[TD="align: right"]7[/TD]
[TD="align: center"]11[/TD]
[TD="align: right"]11[/TD]
[TD="align: right"]8[/TD]
[TD="align: center"]12[/TD]
[TD="align: right"]12[/TD]
[TD="align: right"]9[/TD]
[TD="align: center"]13[/TD]
[TD="align: right"]13[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]14[/TD]
[TD="align: right"]14[/TD]
[TD="align: right"]11[/TD]
[TD="align: center"]15[/TD]
[TD="align: right"]15[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]16[/TD]
[TD="align: right"]16[/TD]
[TD="align: right"]13[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]17[/TD]
[TD="align: right"]17[/TD]
[TD="align: right"]14[/TD]
[TD="align: center"]18[/TD]
[TD="align: right"]18[/TD]
[TD="align: right"]15[/TD]
[TD="align: center"]19[/TD]
[TD="align: right"]19[/TD]
[TD="align: right"]16[/TD]
[TD="align: center"]20[/TD]
[TD="align: right"]20[/TD]
[TD="align: right"]18[/TD]
</tbody>