Pro Forma: Income Statement
Year 1 Year 2 Year 3 Year 4 Year 5
Year 6
June 2023-March 2024 April 2024-March 2025 April 2025-March 2026 April 2026-March 2027 April 2027-March 2028 April 2028-March 2029
Income
Rental Revenue (Rent Geared to Income: 30% of client income). See Note 1. $0 $18,130 $73,245 $73,978 $74,717 $75,465
NS Department of Community Services - Building Operations $153,810 $294,578 $232,945 $242,929 $253,281 $264,014
NS Department of Community Services - Building Staffing $102,606 $548,331 $548,331 $440,012 $455,412 $484,552
Net Revenue $256,416 $861,039 $854,522 $756,919 $783,411 $824,031
Expenses
Unit Operating Expenses: 18 Units + Two Common Areas + Staff Building
Insurance (Ecclesiastical via Broker Link) $3,564 $14,250 $14,749 $15,265 $15,799 $16,352
Property Taxes $11,880 $47,500 $49,163 $50,883 $52,664 $54,507
Repairs and Maintenance (1500/unit/year) $7,125 $28,500 $29,498 $30,530 $31,598 $32,704
Deferred Funds for Long Term Maintenance (roof and window replacements at Year 15-20) $3,960 $15,833 $16,387 $16,961 $17,554 $18,169
Site Internet (shared accounts, mutiple users, internet included in rent cost) $2,850 $11,400 $11,799 $12,212 $12,639 $13,082
Professional Fees (external legal services, external annual financial review) $1,980 $7,916 $8,193 $8,480 $8,777 $9,084
New Dawn Properties and Accounting Staff. See Note 2. $9,498 $38,000 $39,330 $40,707 $42,131 $43,606
Garbage and Snow Removal $3,960 $15,833 $16,387 $16,961 $17,554 $18,169
Bad Debt/Vacancy. See Note 3. $1,200 $4,815 $4,984 $5,158 $5,338 $5,525
Landscaping/Grounds $3,960 $15,833 $16,387 $16,961 $17,554 $18,169
Office Supplies $480 $1,900 $1,967 $2,035 $2,107 $2,180
Power. See Note 4. $11,400 $45,600 $47,196 $48,848 $50,558 $52,327
Water $2,970 $11,900 $12,317 $12,748 $13,194 $13,656
Furnishings $75,000 $25,000 $10,000
$10,350 $10,712 $11,087
Subtotal Unit Operating Expenses $139,827 $284,280 $278,355 $288,097 $298,181 $308,617
Administrative Expense. See Note 5. $13,983 $28,428 $27,835 $28,810 $29,818 $30,862
Total Unit Operating Expenses $153,810 $312,708 $306,190 $316,907 $327,999 $339,479
Staffing and Programming Expenses
Project Manager (Start-Up Phase Only) $63,558 $84,745 $84,745 $0 $0 $0
Full-Time Peer Support Workers $10,293 $287,040 $287,040 $297,086 $307,484 $318,246
Part-Time Peer Support Workers $0 $11,960 $11,960 $12,379 $12,812 $13,260
MERC and Benefits (18%) $13,293 $69,074 $69,074 $55,704 $57,653 $59,671
Client Bus Tickets $0 $4,500 $4,500 $4,658 $4,821 $4,989
Staff Local Travel $144 $6,864 $6,864 $7,104 $7,353 $7,610
Project Evaluation $0 $12,000 $12,000 $0 $0 $12,000
Storage Unit $0 $4,200 $4,200 $4,347 $4,499 $4,657
Office Supplies $1,995 $3,000 $3,000 $3,105 $3,214 $3,326
Cell Phones/Plan $810 $9,600 $9,600 $9,936 $10,284 $10,644
Computers/Printers $1,710 $750 $750 $776 $803 $832
Office Furnishings $1,475 $750 $750 $776 $803 $832
Generator Operations and Maintenance. See Note 6. $0 $4,000 $4,000 $4,140 $4,285 $4,435
Subtotal Staffing and Program Expenses $93,278 $498,483 $498,483 $400,011 $414,011 $440,502
Administrative Expense. See Note 7. $9,328 $49,848 $49,848 $40,001 $41,401 $44,050
Total Staffing and Programming Expenses $102,606 $548,331
$548,331 $440,012 $455,412 $484,552
Total Operating Expenses $256,416 $861,039 $854,522 $756,919 $783,411 $824,031
Net Income (Loss) $0 $0 $0 $0 $0 $0