|
I08-Jun-89 Bradford Schools - Without Assistance
<br />1
<br />1
<br />Page 1
<br />* A. GENERAL INFORMATION * D. w^erazing Costs
<br />----------- ----- * ---- ------------ -------
<br />* Project Name: Bradford Sch.
<br />* Project Location: Yorktown Prop. Total Per Total
<br />* City Name: Roseville Minn * Unit/SgFt Unit/SgFt Cost
<br />* Developer Name: Bradford Sch.
<br />* Project Type: 1 * T-House 12 31757.14 45, 085.68
<br />* (1--Commercial 2=Housing) 2 * Commercial 16,146 4.02 64,906.92
<br />* Prepaired By: Sid Inman * --- ---'-----
<br />************************************************************ Total 109' 992.60
<br />* B. Total Project Costs ******************************mot***************************
<br />*------------_ ---- * E. Taxes
<br />* Land Costs: 750, 000
<br />* Hard Costs: 21347,800 *
<br />* Soft Costs: 380,679 * Gross Assessed Value 677,000
<br />--------- -- * City Mill t.evy 0.100
<br />* Total Project Costs _ 31478,479_ * Total Tax 67,700
<br />Public Assistance 0 * F. Total Costs
<br />* Developer Equity: M 700,000 * -- ---'-'
<br />* * T-House Commercial Parking Total
<br />* Total Equity 700,000 * Land Sq. Ft. 108,900 54,000 92,797 255, 697
<br />* Total Debt 21778,479 * Land
<br />2.93 319,421 158,391 2721188 750,000
<br />* C. Total Debt Costs * Construction 770,000 15116,000 350,000 21236,000
<br />*-------- * Arch 5% 38,500 55,800 17,500 111,800
<br />Hard Costs 808,500 1,171, 800 367,500 21347, 800
<br />* Principal: 21778,479
<br />* Term: 30 * Related Exp. 76,299 108,178 35,885 220,162
<br />* Net Interest: 12.500% * Carry 37,869 22,954 299352- 901175 *
<br />* Interest Only: 0 * Load Fee 25,686 29,983 14,673 70,342 *
<br />* tenter 5) *--------------------------------------*
<br />* Start Year: 1 * Soft Costs 139,854 161,115 79,710 _ 380,679
<br />* Annual Payment 355,842 * Total Costs 11267, 775 11491, 306 719,398 31478, 479
<br />0200-02
<br />Prepared by Publicorp Inc.
<br />
|