$64 567 $69 Vacancy 0 5% $38,180 339.516 $40,899 $42,331 $43,812 Total Revenue $725.420 $750.810 $777.028 $804,286 $832,436 Expenses Erecrbc 58.94510 31168.63 $9.397.84 59.632.79 59.673.61 N8 COO Gas $7.220.25 37.40076 57.585.78 57.77542 57.969.81 Sewer $439.49 $450.48 $461.