Laserfiche WebLink
1 <br />Bradford Schools - With Assistance Page 3 <br />08-Jun-89 <br />Cash Flow Projections # <br />Year: * 1 2 3 4 5 <br />L. Net Operating Income <br />Operating Expenses 109,993 109,993 109,993 109,993 109,993 <br />Taxes * 67,700 67,700 67,700 67,700 67,700 <br />-------------- ------- -------------- ---------------------- -- - ------_--- --- - 9----- ---------- <br />Net Operating Income * 370,193 370,193 370,193 370,193 370 193 # <br />M. Net Income After Debt <br />* Debt Service 1 313,579 313,579 313,579 313,579 313,579 <br />0 0 <br />•� Debt Service 2 0 0 _ <br />��_----------•----------------._ —_ 313r579-----313 579—------- — <br />* Total Debt Service * 313,579 313,579 313,579 , , <br />_ ____ _ _____ _ __ _ _-------- <br />Net Income After Debt (Yearly +� 56, 615- -56, 615 — 56, 615� 56,615 56,615 # <br />--------------------------- __----------------------------------_----------._ _-------------� <br />R.0.I * 8.09% 8.09x 8.09x 8.09X 8.09� <br />dN' <br />1 <br />�J <br />1 <br />1 <br />MB2O0-02 Prepared by Publicorp Inc. MBPRO <br />