Laserfiche WebLink
Finance Fees $150,000 $150/000 <br /> Project Manager $1'100,000 $1'200/000 <br /> Developer Fee $0 $0 <br /> Contingency $434'000 $470'000 <br /> Subtotal Soft Costs $2'016'000 $2'016'000 <br /> TOTAL USES $7'166'000 $7.166,000 <br /> Income Statement Income Statement <br /> Sq. Ft. Per Sq. Ft. Sq. Ft. Per Sq. Ft. <br /> Rent-Space 1 4,799 $22.00 $105'E78 4,799 $22.00 $105'678 <br /> (Ford/Chrysler Sales) <br /> Rent-Space 2 14'020 $22.00 $308'440 14'020 $22.00 $308,440 <br /> (Ford/Chrysler Service) <br /> Rent-Space 3 1,705 $32.00 $37'510 1'705 $22.00 $37'510 <br /> (Ford/Chrysler Parts) <br /> Other 0 $0.00 0 0 $0.08 0 <br /> $451'528 $463,538 <br /> Mortgage 20 Term $428'550 20 Term $418'560 <br /> 4.5% Interest 4.5%Interest <br /> 5,666,000 Principal 5,530,000 Principal <br /> Net Income <br /> $22,978 33.978 <br />