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   

Low Income Housing Tax Credit Syndication Demo

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 9,089,620 488718 503379 518481 534035 550056 566558 583555 601061 619093 637666 656796 676500 696795 717699 739230
Other Income (41) 1 412 224972 12096 12459 12833 13218 13614 14023 14443 14877 15323 15783 16256 16744 17246 17763 18296
Subtotal: Gross Income 9,314,593 500814 515838 531313 547253 563670 580580 597998 615938 634416 653448 673052 693243 714041 735462 757526
                                 
Vacancy                                
Vacancy 2 480 -652021 -35057 -36109 -37192 -38308 -39457 -40641 -41860 -43116 -44409 -45741 -47114 -48527 -49983 -51482 -53027
                                 
Expenses                                
Operating Expenses 3 510 -4816335 -223200 -234360 -246078 -258382 -271301 -284866 -299109 -314065 -329768 -346256 -363569 -381748 -400835 -420877 -441921
                                 
Total 3,846,236 242557 245370 248043 250563 252912 255074 257029 258757 260239 261451 262369 262969 263223 263103 262578



 Home   E-Mail  home at CD root