to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Tower Point Apartments (detail)

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 23,277,840 1,251,570 1,289,117 1,327,790 1,367,624 1,408,653 1,450,913 1,494,440 1,539,273 1,585,451 1,633,015 1,682,005 1,732,465 1,784,439 1,837,973 1,893,112
Other Income (41) 1 412 2,391,225 128568 132425 136398 140490 144704 149046 153517 158122 162866 167752 172785 177968 183307 188806 194471
Subtotal: Gross Income 25,669,066 1,380,138 1,421,542 1,464,188 1,508,114 1,553,357 1,599,958 1,647,957 1,697,396 1,748,317 1,800,767 1,854,790 1,910,434 1,967,747 2,026,779 2,087,582
                                 
Vacancy                                
Vacancy 2 480 -1283453 -69007 -71077 -73209 -75406 -77668 -79998 -82398 -84870 -87416 -90038 -92739 -95522 -98387 -101339 -104379
                                 
Expenses                                
Operating Expenses 3 510 -2288386 -115200 -119684 -124343 -129183 -134212 -139436 -144863 -150502 -156361 -162447 -168771 -175340 -182165 -189256 -196623
Operating Expenses 3 510 -858145 -43200 -44882 -46629 -48444 -50329 -52288 -54324 -56438 -58635 -60918 -63289 -65752 -68312 -70971 -73734
Operating Expenses 3 510 -1302215 -65555 -68107 -70758 -73512 -76374 -79347 -82435 -85644 -88978 -92441 -96039 -99778 -103662 -107697 -111889
Operating Expenses 3 510 -953494 -48000 -49868 -51810 -53826 -55922 -58098 -60360 -62709 -65150 -67686 -70321 -73058 -75902 -78857 -81926
Operating Expenses 3 510 -3051182 -153600 -159579 -165791 -172244 -178949 -185914 -193151 -200670 -208481 -216596 -225027 -233787 -242887 -252341 -262164
Operating Expenses 3 510 -1048844 -52800 -54855 -56991 -59209 -61514 -63908 -66396 -68980 -71665 -74455 -77353 -80364 -83492 -86742 -90119
Operating Expenses 3 510 -190699 -9600 -9974 -10362 -10765 -11184 -11620 -12072 -12542 -13030 -13537 -14064 -14612 -15180 -15771 -16385
Operating Expenses 3 510 -1334892 -67200 -69816 -72533 -75357 -78290 -81338 -84504 -87793 -91210 -94761 -98449 -102282 -106263 -110399 -114697
Operating Expenses 3 510 -438607 -22080 -22939 -23832 -24760 -25724 -26725 -27766 -28846 -29969 -31136 -32348 -33607 -34915 -36274 -37686
Subtotal: Expenses -11466463 -577235 -599704 -623048 -647300 -672497 -698674 -725870 -754125 -783480 -813977 -845662 -878580 -912779 -948309 -985223
                                 
Capital Improvements                                
Reserve for Capital Repl. 9 175 -953494 -48000 -49868 -51810 -53826 -55922 -58098 -60360 -62709 -65150 -67686 -70321 -73058 -75902 -78857 -81926
Capital Replacement Variance 9 176 233493   1868 3810 5826 7922 10098 12360 14709 17150 19686 22321 25058 27902 30857 33926
Subtotal: Capital Improvements -720001 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000
                                 
Total 12,199,148 685896 702760 719931 737408 755193 773286 791689 810400 829421 848751 868389 888332 908580 929131 949980


 Home   E-Mail  home at CD root