MRU Down

Amedeo Banting Chadwick Davy ttl bse rent discount insurance cost consid
march 600 500 600 1700 -200 1500
April 700 600 500 600 2400 -200 2300
May 700 600 600 600 2500 -200 1760
June 700 600 600 600 2500 -200 1760
August 700 600 600 600 2500 -200 1760
Sept 7500 650 700 700 2800 -200 - 2600
Oct 7500 650 700 700 2800 -200 - 2600
Nov 7500 650 700 700 2800 -200 - 2600
Dec 7500 650 700 700 2800 -200 - 2600
Jan 7500 650 700 700 2800 -200 - 2600
Feb 7500 650 700 700 2800 -200 - 2600
March 900 800 800 800 3300 -200 - 3100
Yearly total - 27,780 



  totals of this cost consideration:    27780
  Note: This means that mount royal down apartment we expect to produce $27,780 of base rent. This assumes that we have some
  vacancy at the beginning months, we don't get full rent at beginning months as we may not get our optimal clients.


  Number of months:        12


  Average:            2315
  Note:



utilities