Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing
Schedule H: OPERATIONS
Annual FROM OPENING
(Data ID 8000100 30601 11 14 1 40)
| |
Total |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
| GROSS INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental Income (40) 1 411 |
115954 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
7730 |
| VACANCY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vacancy 2 480 |
¯5798 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
¯387 |
| EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses 3 510 |
¯48600 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
¯3240 |
| Total |
61556 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |