|
11-Aug-89
<br />eradforu S:iools With Assistance Page 1
<br />*
<br />D. Operating Costs
<br />*
<br />* A. GENERAL INFORMATION
<br />*
<br />----------------------
<br />*
<br />------------------------
<br />* Project Name:
<br />Bradford Sch.
<br />Total Per
<br />Total
<br />*
<br />* Project Location:
<br />Yorktown Prop.*
<br />*
<br />Unit/SgFt Unit/SgFt
<br />Cost
<br />*
<br />* City Name:
<br />Roseville Minn
<br />* Developer Name:
<br />Bradford Sch.
<br />*
<br />*
<br />----------- -------------------------
<br />12 3,757.14
<br />45,085.68
<br />Oi
<br />* Project Type:
<br />1
<br />2
<br />T-House
<br />* Commercial
<br />16,146 4.02
<br />64 906.92
<br />* (1=Commercial 2=Housing)
<br />__
<br />* Prepaired By:
<br />Sid Inman
<br />*
<br />-----------------------•----------
<br />109,992.60
<br />Total
<br />* B. Total Project Costs
<br />*****************************************************************
<br />*.
<br />*
<br />E. Taxes
<br />*----------------------
<br />* Land Costs:
<br />7so aoo
<br />*
<br />---------------
<br />*.
<br />* Hard Costs:
<br />2,347,800
<br />*
<br />Gross Assessed Value
<br />677,000
<br />* Soft Costs:
<br />380,679
<br />---------
<br />*
<br />City Mill Levy
<br />0.100
<br />* Total Project Costs
<br />3 478 479
<br />Total Tax 67,700
<br />f
<br />* Public Assistance
<br />125,000
<br />*
<br />F. Total Costs
<br />* Developer Equity:
<br />700,000
<br />*
<br />T-House commercial
<br />Parking
<br />Total
<br />____________
<br />825 000
<br />* Land Sq.Ft. 108,900 54,000
<br />92,797
<br />255,697
<br />* Total Equity
<br />----------------------------
<br />--------
<br />* Total Debt
<br />2,653,479
<br />* Land
<br />2.93
<br />319,421 158,391
<br />272,188
<br />750,000
<br />350,000
<br />2,236,000
<br />* C. Total Debt Costs
<br />* Construction
<br />770,000 1,116,000
<br />17,500
<br />111;800*
<br />* Arch 5%
<br />38,500 55,800
<br />_
<br />*---------------- --
<br />1
<br />*
<br />* Hard Costs
<br />----------------- -----------------------------
<br />808,500 1,171,800
<br />367,500
<br />2,347 800
<br />*_______________________
<br />___________________________
<br />*
<br />*
<br />* Principal:
<br />2,653,479
<br />?0
<br />* Related Exp.
<br />76,299 108,178
<br />35,685
<br />220,162
<br />* Term:
<br />10.500%
<br />* Carry
<br />37,869 22,954
<br />29,352
<br />90,175
<br />•
<br />* Net interest•
<br />0
<br />* Load Fee
<br />25,686 29,983
<br />14,673
<br />70,342
<br />* Interest Only:
<br />* (enter 5)
<br />1
<br />--------------------
<br />* Soft Costs
<br />----
<br />139,854 161,115
<br />79,710
<br />380,679
<br />* Start Year:
<br />*-----------------------------------------
<br />---------
<br />317,902
<br />*--------------------------------------------------------------*
<br />* Total Costs
<br />1,267,775 1,491,306 719,398
<br />3,478,479
<br />* Annual Payment
<br />******************************************************************************************************************************
<br />MB200-02
<br />Prepared by Publicorp Inc. MBPRO
<br />
|