Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
11-21-1986
OSL `£bi `i ~~ ~ `~ S33d ~tliMlQ~ ~ `~ t~Q31IUM QMl7 ~_ 11tl1S bad 0009 000`0£9 91itIfRJtld Q3153Y13N 3Qt+IH1SISStl lliI~lId AlIO e£b`696`OI ~~ ~tblZ 000 `OOS 0 0 000 `OOS OsL`S9 000 `T lIt~i !!3d SZb OSL`£9 • 000 `i ZZ8 `c~i1 s6e6},aoN syl ;Q~O£'0 t£0`LZ 000`SB s6e6}.~oN stu ;QxOp~ Ot£`OLZ f4~+ofi iIl%00'8 Z84 `OZt 9Ii `SBb 000'SL 000 `S 1N3IAtld ! 3QN4llid[>~l3d OOOI J OS'S 9I8 `9b 1l5Ia Sd3dlIf1B OOI/ Si'0 B91`ZI 000`Oi _ }3W1 ,asd 000 `£ 000 `OSb _ 0 -- a6e6}aoW ayl 30%OS'0 ZSO`Sb 9L40'b 084 `Ob£ 000 `c'i5 `8 000 `OS'c %00'i 000 `~9T 3A08tl NI -1~NI 0 fIQ/ 000 `+f~ 000 `OOT `6 ~3oN 9NISIIDH 1500 1Q3I'O~Id 1tli01 fISIN/lIdOdd-'A3Q '3 ie}ol .~ tN uoi}tiosa0 ~J Pub 3150 O~Itl'1 '3 Ie}ol 'JSTW ~tlM/~tlS }eid/6utuoi 9i1IS99~d AlIQ 'Q Ie}ol ` " s}ussssssstl/saxel aaj soueui~ . }sa.~a}uI ~IIQI+ItlNI~ '~ Ie}ol ~taus6ut#uoQ ~~tn5/iioS PuoB aaue.~nsul sirsteaddtl 6ut}a~,~eW suotsstsuoQ asea~ 6ui}unoa~y/ie6a~ sraaut6u3 }mil} It}J„Itl S~ 'H ie}ol '3'j'~ ~(oua6u t yur 5ut~aed uot9~na;suoQ NQi1~19N0~ 'tl ~,a~~~dti tlwao~Jhc tSQ'J ---- siiegs aatHaeC ;~T - l~ 'DS 13N 406 ltl WOOd038 2 L9 - L-1 't!S 13N QE4 ltl W008Q39 t ~ s;tub OAT 9Q6i `ic" 838W3AOPi tiM~J0~0!!d 1N3idOl3A30 Atlt1NIWIl3ad 1Q31'Odd SrIISfTOH Ql3I~gIa tl3H'1tlM INCOME PROJECTIONS AND SUPPORTABLE DEBT SERVICE HOUSING G"ROSS RENTAL :.VCOME 1 ~~~~ ~ 721,602 f1.05 PER NET SQ FT 2 BeEroo~a lti3,157 f I.OS PER NET SQ FT aARKING INCOME 25,200 f40.00 PER STRLL PER MONTH FOR 11;;.RAMP LAUNDRY INt~E 3,b00 300 LOADSlMO 8 f1.0O/LOAD MISC. INCOME 0 TOTAL GROSS INCOME 1,513,559 LESS VACANCY 5.00x 75,678 EFFECTIVE GROSS INCIXE 1,437,881 ' OPERATING EXPEN5E5 345,000 2300 PER UNIt REAL ESTATE TAXES 180,000 1200 PEA UNITo- TOTRL EXPENSES 5,000 - NET OPERATING IN(~E 912,881 . Tr: _ COVERAGE FACTOR 1.15 INCOME FOR DEBT 793809 t~RT6AGE COMtSTANT O. t18Bi 8.Oft 3Q YR. AVAILABLE MIORTGA6E 9,010,323 TOTAL PROJECT tAST l0, 869,438 PLUS DPEIiA~NG SHORTFALL 268,031 TOTAL DEVELDPMEHT CAST 11,137,469 LESS MQRTBAGE t9,0iO,323) LESS CITY ASSISTANCE ti, 193, 750) LESS OEVEl.DPERS PROFIT t27O,l42) E9UITY REti11IREMENT ' . ~ 663,254