|
EAST STREET ; S nliysido
<br />17 Units
<br />Revenues:
<br />Audlrael
<br />2072 Juky
<br />2012 Pttniecr#41
<br />PitrEl Marc
<br />Tenant Rental incorne $ 103,319 5 €9,079 5 47,677 $ Z5,13:34
<br />5ubsirbes $ 82,194 5 51,609 14 B,a73 5 21,332
<br />'acarncy &lass S 5.1R S {1 +6511 $r P.831) S [381)
<br />Other Revenue $ 2.183J 5 2. $ 3.925 5 964
<br />Sub Tate 156,994 $ 109.2 +5 $ 187,24 5 47,4 45
<br />QrirIN -- $ - 5 - 5 -
<br />fiaraa fie riul, $ 1 .$8O 5 106.225 $ 1$7.20 5 +17,444S
<br />OperatUrts. awful ;
<br />Salary 5 (13,31+1) $ {74,2621 $ (14,1{}4) $ piisol
<br />cep r - . S -
<br />Irain4anAnce Materials 5 [5,676) 5 01,E300 5 C13r724J 5 [3,12511
<br />oul5ide Contrao tabu 5 03,2'83) 5 16,0011 $ [10,.2147 5 [2,7501;
<br />BHP Contra t 1 abet $ - $ - 5 - $ -
<br />Utllikie+, $ (1.5,077) 5 119,61-3G1 5 [16,-61 ZI 5 {4,2991
<br />Aiset mom IRO $ - 5 - 5 - 5 -
<br />Properly 6fbnnt Fee $ (18,550) 5 41O,855) 5 [18,61511 5 14,646J
<br />fdroln Expense $ - 5 - 5 5
<br />Legal &' Other Feel 5 [B+Z43) 5 14.1327) 5 [$.215) 5 12,E775)
<br />Deposit Interest 5 - 5 - $ - 5
<br />Insurance S 111,914) 5 19,112) 5 115,620 5 0,442)
<br />Tara Opornlir'rg E. onsesr: 5 (EN. ) $ ; tT,7571 $ (97.218) 5 24,1375
<br />teas LANs raper - - 5 $ T $ a
<br />Non-Operating Ex : e,
<br />O+epreckataon $ (111.9S+1) 5 40 5,306) $ [1111,954•[ 5 (.2 -1,1:1 )
<br />Arn rklYali r, $ 1.1.50 3 5 -
<br />Mortgage Interest $ [BU,2 ) $ (.47.,OaO) $ ( .441:* 3 (21,1b2)
<br />Tax Credit 54111 Debt $ _ $ - 5
<br />moat - S. [1ti0, fi14 5 112,394 5 198,3 S (49,1411
<br />limia.l €.AVenses: $ [2$5,$891 5 (1651,151) $ 12.95,1 I 5 173,215[
<br />Nod tricarn's $ OS.988 $ 6 $ 146,4134 S [25,770
<br />17
<br />
|