to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    KICKERS    UNITMIX    ALTI    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   

Turnkey Syndication (+2.5%/yr):Trial 7: Conv.Fin.: 9% LIHTC:$1.2M FAHP

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 11,163,415 563338 585083 607667 631123 655484 680786 707064 734357 762703 792143 822720 854477 887460 921716 957294
Other Income (41) 1 412 239701 12096 12563 13048 13551 14075 14618 15182 15768 16377 17009 17665 18347 19056 19791 20555
Subtotal: Gross Income 11,403,116 575434 597646 620715 644674 669559 695404 722246 750125 779080 809152 840386 872824 906515 941507 977849
                                 
Vacancy                                
Vacancy 2 480 -798218 -40280 -41835 -43450 -45127 -46869 -48678 -50557 -52509 -54536 -56641 -58827 -61098 -63456 -65905 -68449
                                 
Expenses                                
Operating Expenses 3 510 -4816335 -223200 -234360 -246078 -258382 -271301 -284866 -299109 -314065 -329768 -346256 -363569 -381748 -400835 -420877 -441921
                                 
Total 5,788,562 311953 321450 331187 341165 351389 361859 372580 383551 394776 406255 417989 429979 442224 454725 467479



 Home   E-Mail  home at CD root