Page 36 - Prosper Investor Quarterly Report Academic Year 2021-2022 Quarter 2
P. 36
Baltimore Properties I, LLC
Prosper on Fayette
Financial Analysis Report
Managed by RISE Residential
As of January 31, 2022
08/31/2021 09/30/2021 10/31/2021 11/30/2021 12/31/2021 01/31/2022 02/28/2022 03/31/2022 04/30/2022 05/31/2022 06/30/2022 07/31/2022 Total Original
Actual Actual Actual Actual Actual Actual Budget Budget Budget Budget Budget Budget Act/Bud Budget Variance
NET OPERATING INCOME (81,568) (652) 118,438 140,459 153,356 124,525 130,228 143,556 141,737 144,163 163,875 153,078 1,331,194 1,261,168 70,026
Page 18
