build a simple income statement by calculating Net operating income, debt service(ADS) and before tax cashflow. (capex is 1100)

on 7: Build a simple Income Statement based on the income an Income GPI (Rent) Pass Go Chance Community Chest Total Income $317 $1,000 $1,175 $385 $2,877 Operating Expenses Rent Paid to Others Chance Community Chest Luxury Tax Income Tax Jail Fees Utilities Total Expenses Net Operating Income (NOI) (-)Debt Svc (ADS) (-)CAPEX Before Tax Cash Flow (BTCF) ($1,938) ($300) ($50) $o ($100) ($50) 0 ($2,438) Year 1 NOI Year 1 BTCF