Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas:Trial 7: Tallahassee MSA

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Gross Income                                
Rental Income (40) 1 411 11431511 596825 617117 638099 659794 682227 705423 729407 754207 779850 806365 833781 862130 891442 921752 953091
Other Income (41) 1 412 231685 12096 12507 12933 13372 13827 14297 14783 15286 15805 16343 16898 17473 18067 18681 19317
Subtotal: Gross Income 11663196 608921 629624 651031 673166 696054 719720 744190 769493 795656 822708 850680 879603 909510 940433 972408
                                 
Vacancy                                
Vacancy 2 480 -816424 -42624 -44074 -45572 -47122 -48724 -50380 -52093 -53864 -55696 -57590 -59548 -61572 -63666 -65830 -68069
                                 
Expenses                                
Operating Expenses 3 510 -4816335 -223200 -234360 -246078 -258382 -271301 -284866 -299109 -314065 -329768 -346256 -363569 -381748 -400835 -420877 -441921
                                 
Total 6030437 343096 351190 359381 367663 376029 384473 392988 401564 410192 418862 427563 436283 445009 453726 462418



 Home   E-Mail  home at CD root