|
401 N Fredericksburg, LLC
<br />10 Yr Revenue Projection
<br />Year 1
<br />Year 2
<br />Year 3
<br />Year 4
<br />Year 5
<br />Year 6
<br />Year 7
<br />Year 8
<br />Year 9
<br />Year 10
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />Rental Revenue
<br />$5,322,840
<br />$5,482,525
<br />$5,647,001
<br />$5,816,411
<br />$5,990,903
<br />$6,170,630
<br />$6,355,749
<br />$6,546,422
<br />$6,742,814
<br />$6,945,099
<br />Less Vacancy
<br />(372,599)
<br />(383,777)
<br />(395,290)
<br />(407,149)
<br />(419,363)
<br />(431,944)
<br />(444,902)
<br />(458,250)
<br />(471,997)
<br />(486,157)
<br />Parking Income
<br />147,240
<br />150,185
<br />153,188
<br />156,252
<br />159,377
<br />162,565
<br />165,816
<br />169,132
<br />172,515
<br />175,965
<br />Other Income
<br />59,644
<br />60,837
<br />62,054
<br />63,295
<br />64,561
<br />65,852
<br />67,169
<br />68,512
<br />69,882
<br />71,280
<br />Total Gross Revenue
<br />$5,157,125
<br />$5,309,770
<br />$5,466,953
<br />$5,628,809
<br />$5,795,478
<br />$5,967,103
<br />$6,143,832
<br />$6,325,816
<br />$6,513,214
<br />$6,706,187
<br />
|