Laserfiche WebLink
City/County AH new buildPaulann ApartmentsProject Name: Paulannlncome Adjuster: 2.25o/oProject Address:Expense Adjuster:801 6th Ave.1.50%lncome$ 208.259Year 10Year 9$ 203.676$ 199,194Year 8$ 194.811Year 7Year 6$ 190,524Year 5$ 186.332$ 182.232Year 4Year 3$ 178.22274,300$Year 2$ 17A.464Year 1ross Efigcfirc lncoma14911111012737II11618121811271242891120't'lTotal05199612853'|.64506$ 1.900t$ '1.900$68,748 I $68.748$ 1,900$68.748$ 1,900t$ 1.900$68,748 I $68.748$ 1,900$68.748$ 1.900$68.748$ 1,900$6E,748$ 1,900$68.748$ 1,900$68.748Reolacement & Oo ReservesDebt Service$34,755$31,691$28,705$25,797$22,964$20,205$17,516$14,897$12,344$9,858Gashflow After Debt Svc:lncome:$ 26U5eYear 20$ 2U,433Year 1 9$ 248.834Year 18$ 243.358Year 17Year 16$ 238.003$ 232,766Year'15Year 14$ 227.644$ 222.635Year 13$ 217.736Year 12$ 212,945Year 1 11145493206832820'l10573302101127311501154129141417069167749114894281Total790,lI9681125111115111108Debt$68,748$ 1.900$ 1,900s68.748$ 1,900$68.74890068.748$ 1.900$68,748$ 1,900t$ 1.900$68.748 I $68.748$ 1,900$68.748$68,748$ 1,900$68.748$ 1.900Debt ServiceReolacement & Oo Reserves$70,142$66,180$62,320$58,556$54,888$51.313$47,829$44,433$41,123$37,898Cashflow After Debt Svc