Jan 15	Feb 15	Mar 15	Apr 15	May 15	Jun 15	Jul 15	Aug 15	Sep 15	Oct 15	Nov 15	Dec 15	Ttl 15
Gross Incomehide
1 Bedroom Units (10 units)	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$379.70	$4,556.40
2 Bedroom Units (32 units)	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$474.63	$5,695.50
Laundry	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$8.26	$106.85
Total Gross Income	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$460.29	$5,948.41
Less: Vacancy & Credit Loss	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$23.02	$297.41
Effective Income	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$437.29	$5,651.00
Less: Expenseshide
Property Taxes	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$39.17	$506.10
Insurance	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$6.88	$89.05
Pool	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$35.62
Gardener	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$1.71	$22.26
Utilities	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$11.67	$150.77
Resident Manager	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$22.98	$296.82
Maintenance	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$94.97
Reserve	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$7.36	$94.97
Miscellaneous	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$2.76	$35.62
Management Fee	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$21.86	$282.54
Total Operating Expenses	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$124.50	$1,608.79
Net Operating Income	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$312.79	$4,042.21
Less: Debt Service	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$3,348.28
Net Operating Cash Flow	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$53.69	$693.92