Laserfiche WebLink
11-Aug-89 <br />Bradford Schools - With Assistance <br />* <br />Cash <br />Flory Projections <br />* 4 <br />* Year: * 1 ? 3 <br />5 <br />*********************dt**************k***9t********************************************for**************************** <br />* <br />L. <br />Net Operating Income <br />* <br />109,993 <br />109,993 1091993 <br />109,993 <br />109,993 <br />* Operating Expenses <br />* <br />67,700 <br />67,700 67,700 <br />67,700 <br />67,7'00 <br />* Taxes <br />- ------------------------- <br />* <br />------------------------------ <br />370,193 <br />370,193 370,193 <br />370,193 <br />370,19 <br />* Net Operating Income <br />* <br />* <br />* <br />M. <br />Net Income After Debt <br />* <br />* <br />----=_-317 <br />317,902 317,902 <br />317,902 <br />317,902 <br />* Debt Service 1 * <br />902 <br />0 <br />0 <br />0 <br />* Debt Service 2 * <br />0 <br />0 <br />------------------------------* <br />*---------------------------------------------- <br />------------------------------------ <br />317,902 317,902 <br />317,902 <br />317,902 <br />* Total Debt Service * <br />317,902 <br />----------------- <br />* <br />* Net Income After Debt(Yearly) <br />--------- <br />52,292 <br />52,292 52,292 <br />-------------- <br />52,292 <br />52,292 <br />_____________ <br />________ * <br />*-------------------------------*--------7.4n, <br />------7 4 M. 7 47%______ <br />7 47%_____� <br />7 47X'====____-__* <br />R.O.I <br />--- <br />M8200-02 Prepared by Publicorp Inc. <br />Page 3 <br />is <br />MBPRO <br />