Scribd
Upload
16 views4 pages

Schedule Schedule: Rent Increment

This document contains two tables showing rent schedules with annual increments of 10% over 10 years. The first table shows initial rent of $150,000 increasing to $353,692 over 10 years for a total of $13,888,098 in rent collected. The second table shows initial rent of $100,000 increasing to $235,795 over 10 years for a total of $13,723,066 in rent collected. A third section shows a property purchased for $25 million, with $3.125 million down, and net operating income of $8.75 million.

Uploaded by

Muhammad Aizaz Ur Rehman
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views4 pages

Schedule Schedule: Rent Increment

This document contains two tables showing rent schedules with annual increments of 10% over 10 years. The first table shows initial rent of $150,000 increasing to $353,692 over 10 years for a total of $13,888,098 in rent collected. The second table shows initial rent of $100,000 increasing to $235,795 over 10 years for a total of $13,723,066 in rent collected. A third section shows a property purchased for $25 million, with $3.125 million down, and net operating income of $8.75 million.

Uploaded by

Muhammad Aizaz Ur Rehman
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Rent

Increment
150,000

10%

Schedule

Sch

150,000

12

1,800,000

165,000

12

1,980,000

181,500

12

2,178,000

199,650

12

2,395,800

219,615

12

2,635,380

241,577

12

2,898,918

265,734

292,308

321,538

10

353,692

10

13,888,098

Rent

Increment

100,000

10%

Schedule
100,000

12

1,200,000

110,000

12

1,320,000

121,000

12

1,452,000

133,100

12

1,597,200

146,410

12

1,756,920

161,051

12

1,932,612

177,156

12

2,125,873

194,872

12

2,338,461

214,359

235,795

13,723,066

25,000,000
(3,125,000)
21,875,000
4,375,000

8,750,000

You might also like