UNIT Mix \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline Bherping & vor Dhat & Ekdic fach & \begin{tabular}{l} Fnd \\ Iotetiniz. \end{tabular} & Carage & sert & Ukn Dims & Romithe & Con Rev Monit? & \\ \hline Chenthill-Int & 4s & 1/25 & Interiot & Nose. & 1,903 & 2042 & 5.2,000 & 5%,000 & 5. 148,000 \\ \hline Cherchill - End & 26 & 1/25 & End & Nose & 1,902 & 2042 & 52.000 & 5.52,000 & 5154,000 \\ \hline Litchfiel- End & 34 & 1/25 & Fnd & 1cu & 1,596 & 244z & 52,000 & 5:48,000 & 5153,000 \\ \hline Litchfield - Int & 42 & 3/25 & Interner & 1Car & 1,596 & 20142 & 52,000 & 54,000 & 5160.000 \\ \hline Total & 140 & & & & & & 52.000 & 5.280,000 & \\ \hline \end{tabular} oproating EuDat \begin{tabular}{|c|c|c|c|c|c|} \hline Rent Crewh & 1000 & & 3 & & \\ \hline mbisuli & Moilasom & sthit Mo & & SAenuh & \\ \hline Cow Market Rent. & & 2,000 & 250,000 & 3,360,000 & 105.87% \\ \hline Vacabs (\$s oreme) & 5cos & (100) & (14,) & (165,000) & is 2% \\ \hline Low A Conctsiens (Th of CMtk) & 2,00% & & (5,60) & (6),200) & 2.12% \\ \hline Water/Seacr Reimturscment: & 0 & & * & * & 00044 \\ \hline Miscellancous inceme (Per Unit/Fear) & 150 & 29 & 4.083 & 48,000 & 1549 \\ \hline Total Mrvenue: & & 1,080 & 264,483 & 3,173,300 & 100.00% \\ \hline Bxplevg: & & stbotima & satoaly & SiAnnum & thel Mer \\ \hline Operating Expeases & & 661 & 92569 & 1.110,830 & 33.000% \\ \hline Nol & & 1,228 & 171,914 & 2,062,970 & 65000 \\ \hline \end{tabular} NEDT TEDXAC What should the projected rents be and what information did you use to come to that conclusion? What do you anticipate rent growh \& absorption assumptions -Do the project costs seem inline with the market? What information did you use to come to this conclusion? Do you recommend doing this project? What metrics did you use to come to this conclusion? Build a simple cashflow model