Question 12 10 pts Complete this table to prepare a pro-forma financial statement to analyze financing a 50 unit apartment building with the following facts. Show how you answered the question. a) potential rent = $2,000/month; use 5% vacancy loss b) operating expenses= 30% of gross potential rent c) property taxes = $750/unit d) replacement reserves= $250/unit c) property valued at $13,000,000 d) loan to value= 75% e) interest rate= 4.25% f) loan amortization=30 years Show how you calculated the answer. # of apartments potential rent vacancy loss EGI operating expenses property taxes replacement reserves