|
1
<br />H
<br />I
<br />d
<br />1
<br />r�
<br />I.
<br />J
<br />1
<br />1
<br />I
<br />1
<br />1
<br />1
<br />1
<br />08-Jun-89 Cradford Schools - With Assistance Page 1
<br />A. GENERAL INFORMATION
<br />*
<br />D. Operating Costs
<br />#
<br />#----------------------
<br />-----------------------
<br />* Project Name:
<br />Bradford Sch.
<br />* Project Location:
<br />Yorktown Prop.
<br />*
<br />Total Per
<br />Total
<br />#
<br />* City Name:
<br />Roseville Minn
<br />*
<br />Unit/SgFt Unit/SgFt
<br />Cost
<br />* Developer Name:
<br />Bradford Sch.
<br />#
<br />------------------------
<br />----- ---
<br />#
<br />* Project Type:
<br />1
<br />* T-House
<br />12 31757.14
<br />45, 085.68
<br />* (1=Commercial
<br />2=Housing) 2
<br />* Commercial
<br />16,146 4.02
<br />64,906.92
<br />* Prepaired By:
<br />Sid Inman
<br />#
<br />----------------------------------
<br />t
<br />*******#**********#*****#*#*#*#******#*****#*#*******#*#*#
<br />Total
<br />109,992.60
<br />* B. Total
<br />Project Costs
<br />* --------------------
<br />*
<br />E. Taxes
<br />* Land Costs:
<br />750,000
<br />*
<br />---------- ---
<br />* Hard Costs:
<br />2,347,800
<br />* Soft Costs:
<br />380,679
<br />*
<br />Gross Assessed Value
<br />677,000
<br />*
<br />_-- --
<br />*
<br />City Mill Levy
<br />0.100
<br />* Total Project Costs
<br />31478,479
<br />*
<br />Total Tax
<br />67,700
<br />* Public Assistance
<br />330,000
<br />#
<br />F. Total Costs
<br />Developer Equity:
<br />700,000
<br />*
<br />------------
<br />*
<br />T-House Commercial
<br />Parking
<br />Total #
<br />* Total Equity
<br />11030, 000
<br />* Land Sq. Ft.
<br />108,900 54,000
<br />921797
<br />255,697
<br />M ----
<br />��-----._----
<br />----
<br />* Total Debt
<br />21448,479
<br />* Land'-
<br />�
<br />2.93
<br />319,421 158,391
<br />272,188
<br />750,000
<br />****tt*#*t##**tt*t*#*##t*##ttf## t**#t##t*t***#t*t*t##*###t#*t @ Sq.Ft.
<br />* C. Total Debt
<br />Costs
<br />* Construction
<br />770,000 11116,000
<br />350,000
<br />21236,000
<br />Arch 5%
<br />38,500 55,800
<br />17,500
<br />111,800
<br />1
<br />#------------ ----------------------,----
<br />----
<br />#
<br />*"-"'-'-"""---
<br />---------------
<br />* Hard Costs
<br />808,500 1,171, 800
<br />367,500
<br />21347,800
<br />* Principal:
<br />21448,479
<br />* Term:
<br />30
<br />* Related Exp.
<br />76,299 108,178
<br />35,685
<br />220,162
<br />* Net Interest:
<br />12.500%
<br />* Carry
<br />37,869 229954
<br />29,352
<br />909173
<br />* Interest Only:
<br />0
<br />* Load Fee
<br />25,686 29,983
<br />14,673
<br />70,342 t
<br />* (enter 5)
<br />#--------------------------------
<br />-------------*
<br /># Start Year:
<br />1
<br />* Soft Costs
<br />139,854 161,115
<br />79,710
<br />380,679
<br />*---------- -- ._----
<br />--------��.-___-
<br />*-------------------------------------------------
<br />---t
<br />* Annual Payment
<br />313,579
<br />* Total Costs
<br />11267,775 11491,306
<br />719,398
<br />31478,479 t
<br />MB20O-02 Prepared by Publicorp Inc. MBPRO
<br />
|