Laserfiche WebLink
0 <br />A <br />t <br />9 <br />PAHOA VILLAGE PARK <br />COMMUNITY COMPLEX AND VISI'T'OR INFORMATION CENTER <br />Business Plan 3 year summary <br />YEAR <br />1 <br />2 <br />3 <br />Rent <br />$ 50.00 <br />$ 50.00 <br />$ 50.00 <br />Construction <br />-0- <br />59000.00 <br />-0- <br />Utilities <br />-0_ <br />..0_ <br />Parking <br />_0- <br />_0_ <br />-0- <br />Equipment <br />4- <br />4_ <br />_0_ <br />Furnishing <br />,.0- <br />_0_ <br />-0- <br />Supplies <br />-0- <br />-0- <br />_0_ <br />Mgt Fee <br />51000,00 <br />92000.00 <br />12 x000.00 <br />Mktg <br />39500.00 <br />59000,00 <br />189000,00 <br />GE Tax <br />4_ <br />_0 <br />Loan Repay <br />_0_ <br />4- <br />- <br />4- <br />Insurance <br />-0_ <br />_0_ <br />-o- <br />EXPENSES: <br />99550.00 <br />19 050.00 <br />30,050.40 <br />REVENUES: <br />109000.00 <br />202450-00 <br />, <br />3 1,400.00 <br />Carry over: <br />450.00 <br />400.04 <br />1,350.00 <br />18 <br />