Laserfiche WebLink
P1 �� � <br /> F.Project Proforma YEAR 1 �I YEAR 22,, YEAR 3 YEAR 4 YEAR 5 <br /> Revenues /h n 1 h G/�1''�� i � <br /> Gross Rent f w. )-?-6-610 99,940 L� <br /> Miscellaneous Incocme — �� C <br /> Vacancy Rate 57 ° ( 7 '7 61 b° <br /> Effective Gross Rent Ss 7 v )-1, &op <br /> Expenses <br /> Salaries and Wages <br /> Repairs and Maintenance L. () <br /> Utilities 0 9,1-1" <br /> Property Taxes 4 7-- C 9-1q3)7q3) 2-G fr <br /> Insurance ') 0 c7 5 c" <br /> Gen'l&Administrative <br /> Management Fees <br /> Professional Fees 1J(A" <br /> Marketing&Advertising 4 <br /> Contract Services AJ / <br /> Supplies <br /> Unit Maintenance J U T <br /> Deposits and Bonds N l I (✓/A ' • <br /> Banking i`�/ A/! / <br /> Reserves/Replacements I`/7/ <br /> Total Operating Expenses 3( <br /> Net Operating Income 64,3z1 1 3, 169- <br /> (Debt Service-1st Mort) C,606 6S.'7 <br /> (Debt Service-2nd Mort.) <br /> (Debt Service-3rd Mort.) <br /> (Other) <br /> BEFORE TAX CASH FLOW 117 7(o &,4 8b <br /> (TAXES) S P v• i g-9 D <br /> AFTER TAX CASH FLOW 1 2 Uo <br /> Ci'k Jtwv f . coill I)LP- civ <br /> CDBG/HOME APPLICATION FY 94 -4. 1/4 <br />