William Imperial and Jolene Imperial T/A Bobwill Realty June 15, 2000
Property
Number
Property
Location
Mortgage
Lender
Mortgage
Balance
Market
Value
10 3709 Route 94
Hardyston Twp, NJ
Blk.15 Lot 12
Blk.15 Lot 11
0ne family
NONE NONE 115,000
11 99 Morris Tpke
Randolph Twp, NJ
Blk.81 Lot 43
2 0ne family Units
NONE NONE 265,000
12 181 Route 10
East Hanover, NJ
Blk.99 Lot 6
2 Unit Commercial
Valley CMC, Inc.
P.O. Box 988
Wayne, NJ 07474
Loan No. 91170
270,000 550,000



TOTALS

354,402

2,650,000




NET

2,295,598



Average Annual Income and Expenses
William And Jolene Imperial T/A Bobwill Realty as of June 15, 2000

Property
Number
  Annual
Rental Income

 


1
 

50,100

2
 

7,380

3
 

7,020

4
 

7,800

5
 

9,420

6
 

15,600

7
 

NONE

8
 

8,700

9
 

9,180

10
 

9,540

11
 

21,660

12
 

61,800



TOTAL


208,200
Average Annual
Expenses
  Annual
Amount

 


Mortgage Payments
 

56,940

Property Taxes
 

42,056

Insurance
 

7,520

Legal & Management
 

15,522

Repair & Maintenance
 

12,000

Utilities
 

2,846

Advertising
 

845

Telephone
 

3,890

Office Expenses
 

1,013

Auto Expenses
 

2,727

Commission
 

1,000

Vacancy Factor (5%)
 

10,410



TOTAL


142,799



NET


65,401




Page 2