... 46,638UtilitiesElectric 11,465 17, 878 26,504 17, 880 73 ,72 7Gas 3,880 3,1 47 2,160 2,880 12,0 67 Water and sewer 9,222 9,910 11, 879 11,546 42,5 57 Trash 1,425 1,425 1,425 1,425 5 ,70 0Telephone 255 245 277 246 1,023Total ... Tax CF From Ops. 2,9 17 35,005 45,521 51 ,77 4 56,293 60,304Plus Principal Reduction984 11,805 12 ,75 4 13 ,77 8 14,884 16,080Total Return 3,901 46,811 58, 275 65,552 71 , 177 76 ,384CF/Debt Servicing ... 1,254 1,020 1,313 1,3 87 4, 974 Legal and accounting 322 180 155 210 8 67 Advertising 114 245 385 283 1,0 27 Total general and administrative 6,029 6,005 6 ,79 3 6 ,76 7 25,594Repairs and maintenanceRepairs,...