Chapter 11 - Floor 2 $ 7,500.00 $ 9,750.00 $ 12,067.50 $...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
SQFT. $ SQFT. Rent years exp/ stop CPI ADJ. Floor 1 20000 $ 15.00 $ 300,000.00 3 4 50% Floor 2 15000 $ 15.50 $ 232,500.00 4 4.5 50% Floor 3 15000 $ 17.00 $ 255,000.00 5 5 50% 50000 A. Years 1 2 3 4 5 6% Floor 1 $ 300,000.00 $ 300,000.00 $ 300,000.00 $ 371,527.18 $ 371,527.18 $ 371,527.18 Floor 2 $ 232,500.00 $ 232,500.00 $ 232,500.00 $ 232,500.00 $ 287,004.75 $ 287,004.75 Floor 3 $ 255,000.00 $ 255,000.00 $ 255,000.00 $ 255,000.00 $ 255,000.00 $ 295,614.89 PGI $ 787,500.00 $ 787,500.00 $ 787,500.00 $ 859,027.18 $ 913,531.93 $ 954,146.82 Years 1 2 3 4 5 6 Floor 1 $ 4,500.00 $ 9,067.50 $ 13,703.51 $ - $ 5,572.91 $ 11,229.41 Floor 2 $ 3,487.50 $ 7,027.31 $ 10,620.22 $ 14,267.03 $ - $ 4,305.07 Floor 3 $ - $ 3,825.00 $ 7,707.37 $ 11,647.99 $ 15,647.71 $ - PEGI $ 7,987.50 $ 19,919.81 $ 32,031.11 $ 25,915.01 $ 21,220.61 $ 15,534.48 year 1 yr 2 yr 3 yr 4 yr 5 yr 6 TOT. $ 795,487.50 $ 807,419.81 $ 819,531.11 $ 884,942.19 $ 934,752.54 $ 969,681.30 B. Years 1 2 3 4 5 6 Floor 1 $ - $ 23,000.00 $ 26,090.00 $ - $ 3,278.18 $ 6,654.71
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Floor 2 $ 7,500.00 $ 9,750.00 $ 12,067.50 $ 14,454.53 $ - $ 2,532.39 Floor 3 $ - $ 2,250.00 $ 4,567.50 $ 6,954.53 $ 9,413.16 $ - TOT. $ 7,500.00 $ 35,000.00 $ 42,725.00 $ 21,409.05 $ 12,691.34 $ 9,187.10 PGI $ 802,987.50 $ 842,419.81 $ 862,256.11 $ 906,351.24 $ 947,443.88 $ 978,868.40 Vanancy $ - $ - $ - $ 90,635.12 $ 94,744.39 $ 97,886.84 Gross Inc. $ 802,987.50 $ 842,419.81 $ 862,256.11 $ 815,716.12 $ 852,699.49 $ 880,981.56 Expenses 1 2 3 4 5 Property Tax $ 100,000.00 $ 103,000.00 $ 106,090.00 $ 109,272.70 $ 112,550.88 Insurance $ 10,000.00 $ 10,300.00 $ 10,609.00 $ 10,927.27 $ 11,255.09 U±li±es $ 75,000.00 $ 77,250.00 $ 79,567.50 $ 81,954.53 $ 84,413.16 Janitorial $ 25,000.00 $ 25,750.00 $ 26,522.50 $ 27,318.18 $ 28,137.72 Maintenance $ 40,000.00 $ 41,200.00 $ 42,436.00 $ 43,709.08 $ 45,020.35 Total $ 250,000.00 $ 257,500.00 $ 265,225.00 $ 273,181.75 $ 281,377.20 SQFT. $ 5.00 $ 5.15 $ 5.30 $ 5.46 $ 5.63 6 $ 115,927.41 $ 11,592.74 $ 86,945.56 $ 28,981.85 $ 46,370.96 $ 289,818.52 $ 5.80...
View Full Document

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern