An appraiser forms the following estimates for a rental property:
| Full Capacity Rental Income |
$800,000 |
| Utilities |
25,000 |
| Repairs |
40,000 |
| Property Insurance |
30,000 |
| Property Taxes |
27,000 |
| Management Fees |
50,000 |
| Capital Expenditure Allowance |
22,000 |
| Interest Expense |
32,000 |
| Tax Rate |
30% |
| Vacancy and Collection Losses |
7% |
Which of the following is the correct figure for this property's net operating income?
a) $362,600
b) $518,000
c) $385,000
d) $550,000