| |
PROFORMA |
|
| |
|
|
|
| |
REVENUE |
$511,000.00 |
|
| |
Less 5% vacancy |
$485,450.00 |
|
| |
EXPENSES |
|
|
| |
Advertising and promotion |
$500.00 |
|
| |
Automotive |
$3,000.00 |
|
| |
Insurance |
$9,371.00 |
|
| |
Interest and Bank Charges |
$1,002.00 |
|
| |
Office |
$1,000.00 |
|
| |
Professional Fees |
$5,178.00 |
|
| |
Property Taxes |
$9,359.00 |
|
| |
Repairs and Maintenance |
$8,000.00 |
|
| |
Salaries and Employee Benefits |
$211,254.00 |
|
| |
Supplies |
$65,000.00 |
|
| |
Telephone and Utilities |
$16,189.00 |
|
| |
TOTAL EXPENSES |
$329,853.00 |
|
| |
|
|
|
| |
N.O.I |
$155,597.00 |
|
| |
|
|
|
| |
|
|
|
| |
Note: All data provided by Sellers. Buyer to verify all data. |
|