|
Attachment G
<br />%£¨²® -´«³¨¥ ¬¨«¸ #®¬¬´¨³¸
<br />2®²¤µ¨««¤Ǿ -¨¤²®³
<br />9± ΐ9± Α9± Β9± Γ9± Δ9± Ε9± Ζ9± Η9± Θ9± ΐΏ
<br />Total Net Revenues3,333,6783,846,1803,919,9603,995,2164,071,9764,150,2724,230,1344,154,4174,237,5054,322,255
<br />General & Administrative371,887427,239439,123451,345463,915476,842490,137503,811517,875532,340
<br />Repair & Maintenance267,395322,404332,076342,038352,300362,869373,755384,967396,516408,412
<br />Utilities & Others177,265198,500204,455210,589216,906223,413230,116237,019244,130251,454
<br />Insurance66,00068,00070,04072,14174,30576,53578,83181,19683,63186,140
<br />Real Estate Taxes267,500442,400455,672469,342483,422497,925512,863528,249544,096560,419
<br />Total Operating Expenses1,150,0471,458,5431,501,3661,545,4551,590,8481,637,5841,685,7021,735,2421,786,2481,838,765
<br />Replacement Reserves27,00064,50064,50064,50064,50064,50064,50064,50064,50064,500
<br />Operating Income2,156,6312,323,1372,354,0942,385,2612,416,6282,448,1882,479,9322,354,6752,386,7572,418,990
<br />Debt Service1,552,1651,857,5461,857,5461,857,5461,857,5461,857,5461,857,5461,700,3691,700,3691,700,369
<br />Cash Flow604,466465,591496,548527,715559,082590,642622,386654,306686,388718,621
<br />Debt Service Coverage Ratio1.391.251.271.281.301.321.341.381.401.42
<br />./4%Ȁ &/2 $)3#533)/. 0520/3%3 /.,9ȁ 4(%3% 02/*%#4)/.3 !2% "!3%$ /. %34)-!4%3ȁ !#45!, 2%35,43 -!9 $)&&%2 /2 -!9 "%
<br />!&&%#4%$ "9 &5452% /2 5.&/2%3%%. %6%.43ȁ
<br />
<br />
|