Need Answers to ALL yellow boxes in the excel sheet

RECONSTRUCTED OPERATING STATEMENT PALM POINT NORTH CHARLESTON, SC Insert Date Here Income Potential Gross Income (PGI) 5% Vacancy/Collections $0 Effective Gross Income (EGI) Total Per Unit/Annually Expenses Property Taxes OER $556.77 4.97 #DIV/0 $62,358 $300.45 2.68 #DIV/0 $33,650 Insurance $35,000 Utilities $312.50 2.79 #DIV/0 $0.00 #DIV/0 Management 5% 5% $0.00 Maintenance #DIV/0! Ls 7% $0.00 Reserves #DIV/0 $1.169.71 10.44 #DIV/O $131,008 TOTAL OPERATING EXPENSES (TOE) Net Operating Expenses (NOI) -$131,008 Operating Expense Ratio (OER) OR #DIV/0 9% Market Derived Cap Rate Indicated Value RECONSTRUCTED OPERATING STATEMENT PALM POINT NORTH CHARLESTON, SC Insert Date Here Income Potential Gross Income (PGI) 5% Vacancy/Collections $0 Effective Gross Income (EGI) Total Per Unit/Annually Expenses Property Taxes OER $556.77 4.97 #DIV/0 $62,358 $300.45 2.68 #DIV/0 $33,650 Insurance $35,000 Utilities $312.50 2.79 #DIV/0 $0.00 #DIV/0 Management 5% 5% $0.00 Maintenance #DIV/0! Ls 7% $0.00 Reserves #DIV/0 $1.169.71 10.44 #DIV/O $131,008 TOTAL OPERATING EXPENSES (TOE) Net Operating Expenses (NOI) -$131,008 Operating Expense Ratio (OER) OR #DIV/0 9% Market Derived Cap Rate Indicated Value