Laserfiche WebLink
aOKA COUNTY 1-IRA <br /> y of Centerville Senior Housing - Draft Numbers Only - Current Rent Assumptions <br /> venue, Rate and Inflation Assumptions <br /> PROJECT REVENUE ASSUMPTIONS - RESIDENTIAL RATE ASSUMPTIONS <br /> !� OITTHILY Rpd{ t{11�L UN!T F2ENT/ 11 months <br /> TYPE <br /> _B UNITS R�N UE S.F. -F__ `Assumed Cap. Interest Period: O <br /> 1 BR 525 2 12,600 Accrued Interest Days 525 120/6 <br /> 1 BR +Den 575 10 69,000 G -O. interest Rate 5.0000% <br /> 2 Bft 625 4 30,000 Reserve Investment Rate 5.0000% <br /> ( Other Funds Investment Rate <br /> (Garage Revenue 35 16 6.720 I 1 <br /> Rentals 16 118,320 JJ ll <br /> 'Rents include all u #cities except telephone and electricity <br /> INF LATION AS SUMPTIONS 2 Q04 24?Q`�. 2 <br /> O 0 <br /> 2998 7990 � QOI 2002 ° 2,00 2,00% 2.00% 2T 2.00'5 <br /> RENTAL REVENUE NA 0.00% 2.00% 2.00% 2.00% 2.00 fo 2.000/a ° 2.00°10 2.00'10 2.00 ° w 2.00% <br /> 2.00% ° <br /> BOTHER INCOME NA 0.00% 2-00% 2.00% 2.00% 2 .00oo 2.00% 4.00% 4.00% 4.00 4.00% 4.0010 <br /> PIA 0.00% 4.00% 4.OD% 4.00% 4.00 4.00% 7.DC% 7 -00% 7.00°1° 7.00°1° <br /> EXPENSES ° ° 7. 00 % 7.D0% 7.00% 7.00% 7.00% 7.00% <br /> VACA 30.00.6 10 <br /> : MON THS OPERATING <br /> 17197 12:08 PM prepared ioy EhlerslPutAcorp, Inc. - Estimates Subject to Change <br /> ❑:lano0ra196hsglCEN TER7A. W Ka <br />