|
<br />
<br />draft 1. revisions of motel numbers coming
<br />FEBRUARY 8. 1993
<br />SUMMARY, COu..eGE PROPE'ATIES, INO. SOUTH CAMPUS DEVELOPMENT
<br />descrIption . aest ng houI n motel total
<br />5 umber of units 90 140 60 290
<br />6 .~::"~:~l~~::~.~':":.::.i~<.:. .:,.' ., . ,,', .....~ ".';>:~,~. '..:~:..,:"::::',~":':'~~.\~{7~~:~~
<br />7 'apita'-cost " 8,115,544 10,523,~5 2,346;'6$ 20,985;528'
<br />8 ..?n.~.L~!~,~!.",Q~.~:~,^, ,.....~..~...,.:. '. ..."'" .." '" ,~!~~~~~~ .1.9,1~,~,.~~1. "'?"~!~~ ~~.!~1~.'~~.
<br />S =-=~f:"c~~~;:~"~~~~~:~~:~ '~~5~~~~:~~ ~.::...;,,;s'I~~'~'~',..~::')',,: ._~,:.."~~ \i '~"~.. ': ::.' ~ .:;":'. . ""~\:,':.'.'::. ":':.. .::.".~. ,J "::.~'~.:"::~~~'.~l', ','::. .:.to ~~:~'i'. : '"0 \ ."~'. .\;':..::~~~~ ~"'~' ::.:
<br />10 and cost gros8 .. 1,080,000 1,680,000 720,000 3,480,000
<br />11 and cost net 12586 (1,132,759) (1.782,069) (75S,172) (3,650.000)
<br />1123 ~,:~;.~.~~~~~~~~~X~~X~~~~~~.~~I.f..~:. '. ~~' ~'.:'~'., J~~?~)~;~~ -. j~~~~t~~~~~t~~~~~ .^.~ n!.~;~2~
<br />:\~~~!i~a?:~1~~."::?~~~,~~':2;.tr~~;~~:;.~;.~ ":~":~~~~~~. "t '~'. ,::.,;,.....;";... -- I'''~''.::-?-'':'. ..;-t.":.":~~:r.~\'.;{\!~: ~.~;;~~.: .JOo;.~ : ~ ..~~~:::.:::;::~:\\: ,!y:~.. ',~::::.~.~~~:
<br />14 roperty taxes gross 202,900 . 297,040 82.712 582.652
<br />15 'Ciyas you go TIF (167,900) (277.040) (57,712) (502,652):
<br />35,000 20,000 25,000 80,000 ,
<br />. ......, ...,', ..-.~:.t~',~~.... '.":'.\:'.:1z:~:' ::';~::': ;'\ =,:, ,~f::,~:''': '{/,::,~;::,:,<" ;:~~.;
<br />
<br />'--"
<br />
<br />2,106.605 1.500,539 565.272 4.172.416
<br />(1,970.860) (1,465,447) (542.388) (3,978,695)
<br />135,745 :35.092 22.884 193,721
<br />8.44%, 2.34% 4,05~ 4.64%
<br />22 ';:'(';;,~:~~~~:~k~:~f~~~~2~%~~~~fi!m2.~~i:.;:~t~~~~'im~:~;"::.:.~:':"::':.: :..... ~ ~:':: '. :, :,., ",\:.:.; 'i :':..:~~.~\~,E?~~Sf~'~~'i ::'~~~~~, ~i~~~~f.rr:: ::~~~';tn;. ::.~~~~~
<br />23 ash ffow. net 4311357 164,122 87.165 682.644
<br />24
<br />
<br />'-'
<br />
|