Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    ALTI    MV    Analysis for Affordable Housing Study Commission (ahsc)   

Analysis for Affordable Housing Study Commission:Trial 7: LIHTC (70%) & Bond w/ 221(d) Co-insurance

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 14607353 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824 973824
                                 
Vacancy                                
Vacancy 2 480 -438221 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215 -29215
                                 
Expenses                                
Operating Expenses 3 510 -6600000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000 -440000
                                 
Total 7569132 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609


 Home   E-Mail  home at CD root