Schedule.xlsx

	A	B	C	D	E	F	G	H	I	J	L	M	N	O	P	Q	R	S	T
1
2
3		Real Estate Schedule
4
5	Property Owner Name	Property Address	Property Type	Size, SF, # of Unit	Purchase Price	Purchase Date	A: Current Market Value	B: Total Debt	% Ownership	Lender	Loan Recourse Yes / NO	C: A * %: Own Assets	D: B*%: Own Liability	E=C-D, Own Net Worth	F. Annual Property Revenue	G. Annual Operating Expense exclusing Interest, Depreciation, Amortization, and Income Tax	H. Annual Loan Payment P&I	I=F-G-H: Annual Rental Cash Flow	J=I*%: Annual Net Rental Cash Flow per %
6
7
8
9
10
11
12
13
14	Total	Total			$ -		$ -	$ -		$ -	$ -	$ -	$ -	$ -	$ -	$ -	$ -		$ -
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100