Laserfiche WebLink
4OKA COUNTY HRA <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 /> Ht i A N{9-At_ - UNIT RENT/ 1 11 months <br /> Assumed Cap. Interest Period: 0 <br /> -typE 1�NT UN1T5 RELiENU0 F• S.F. Accrued Interest Days <br /> 1 BR 525 2 19,000 6.12% <br /> G.O. Interest Rate 5.0000% 1 BR +Den 575 10 30,000 Reserve Investment Rate <br /> 2 BR 625 4 30,000 5.0000% <br /> Other Funds Investment Rate <br /> Garage Revenue 35 16 8.720 I <br /> Rentals 16 118,320 1( <br /> "Rents include all utilities except telephone and electricity <br /> INFLATION ASSUMPTIONS -- 24QZ �0os <br /> 1998 199_2 2-QQ 200, 2004 2005 2 00 2.00% 2.00% 2.00% <br /> NA 0.00% 2.00% 2.00% 2.00% 2.0 0% 2.00% 2.00% .2.00 2.00 2.00% 2.00% <br /> RENTAL REVENUE 2 00% 2.00% <br /> 'EX PER INCOME NA 0.00% 4.00% 2.00 % 4.00% 4 -00% 4.00% 4.00% 4.00% 4.00% 4.00% <br /> 'EXPE NSES NA 0.00% 7.00% 700% 4.00% 4.00% 4.00% 700% 7.00% 7.00% 7.00% 7.00% <br /> II 30.00 ° f0 10.00% 7. 7.00% 7.00% 7.00% 7.00% <br /> 1 VACAN <br /> VACANCY IIIIMONTHS OPERATING 8 <br /> 17/97 12:08 PM Prepared by Ehlers /Publicorp, Inc. - Estimates Subject to Change <br /> n ksnaRhra196hsg10ENTER7A.WfC4 <br />