| |
INCOME PROPERTY - 8 Units
94-146 Aniani
Place
Waipahu, HI 96797
Pro-Forma Operating Statement
|
|
|
|
2006 |
|
2007 |
|
|
Gross Income: |
|
$73,642.84 |
|
$72,782.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
Advertising |
$10.19 |
|
0 |
|
|
|
Legal fees |
$275.00 |
|
0 |
|
|
|
Board of Water |
$5,197.52 |
|
$6,066.06 |
|
|
|
Fees |
|
$15.00 |
|
$5.21 |
|
|
|
Gen Excise Tax |
$2,945.71 |
|
$3,275.21 |
|
|
|
Hawaiian Electric |
$641.26 |
|
0 |
|
|
|
Insurance |
$3,913.49 |
|
$3,808.81 |
|
|
|
|
|
|
|
|
|
|
|
New Refrig |
$1,074.77 |
2 units |
$2,076.58 |
4 units |
|
|
New gas range |
$592.71 |
|
$507.85 |
|
|
|
New water heater |
$612.00 |
|
$1,229.25 |
2 units |
|
|
Painting of building |
$5,800.00 |
|
0 |
|
|
|
Property taxes |
$2,168.86 |
|
$2,446.28 |
|
|
|
Repairs |
|
$4,977.06 |
|
$7,321.08 |
|
|
|
The Gas co. |
$146.87 |
|
|
|
|
|
Yard Maintenance |
$900.00 |
|
$525.00 |
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
$29,270.44 |
|
$27,261.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds: |
|
$44,372.40 |
|
$45,521.04 |
|
DISCLAIMER: The figures in this statement assume many general assumptions
and are for analytical purposes ONLY. Actual operating figures may vary
widely, therefore this statement should NOT be relied upon for actual
investment return.
|
Listor/Owner: |
Ed Maeda – R, CCIM |
|
Contact: |
E-Mail:
edmaeda@hawaiiantel.net
Business: 808.941.3046
FAX: 808.942.3475
Cell: 808.226-8276 |
|
|
Pro-Forma