to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    A87SCH    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

NDC Covenant Village in Belle Glade - 144 Units

Schedule H: Operations

Annual from opening

  Total 1 2 3 4 5 6 7 8 9 10
Gross Income                      
Rental Income (40) 1 411 6,670,764 667076 667076 667076 667076 667076 667076 667076 667076 667076 667076
                       
Vacancy                      
Vacancy 2 480 -333538 -33354 -33354 -33354 -33354 -33354 -33354 -33354 -33354 -33354 -33354
                       
Expenses                      
Operating Expenses 3 510 -2232000 -223200 -223200 -223200 -223200 -223200 -223200 -223200 -223200 -223200 -223200
                       
Total 4,105,226 410523 410523 410523 410523 410523 410523 410523 410523 410523 410523


 Home   E-Mail  home at CD root