Base Rent: $1,011,707 & Tax reimburse: $291,582
additional income(Maint & water reimburse) :$24,108
Total annual income: $1,327,397 Operating Net Income: $758,849
General tax(491-501) 55,787
School tax (491-501) 111,669
General tax(473-625) 107,831
School tax(473-625) 215,844
Ground maintenance 5,300
Snow removal 4,700
Electric 2,800
Water 6,400
Garbage removal 2,400
Insurance 33,817
Repair & maintenance reserve 22,000
Total expense(2009) 568,548 |