fill in the blanks from the information given above

Lease Rate Building Aren V&C OE $40/sfyr 35,000sf 10% 40% Total Cost Depreciation Closing Costs Loan Tarm Amortization Interest Rate 2 points 5 years 20 years Cap Rate $8,275,000 $275,830/yr 8.8% 36% 15% 6% Tax Rate MARR YEAR 1 (END) Gross Potential Income: $ Vacancy & Collections: $_ Effective Gross Income: $ Operating Expense: $ Net Operating Income: $ Loan Amount: $ 6.562.500 Closing Costs: $ Monthly PMTs: $ Debt Service: Before Tax Cash Flow: $ : $ Interest (end Y1) $ 388.984 After Tax Cash Flow: $ 158,984 Value (end Y1). $ 8.590.909 After Tax Net Sales Proceeds s 8.377 883 Rem Balance $ 6.387 294 ORI DELL