|
WITHOUT TAX INCREMENT WITH TAX INCREMENT
<br /> SOURCE SOURCES
<br /> 0 Mortgage 9,600,000 8,667,000
<br /> Equity 2,400,000 2,400,000
<br /> Tax Increment 0 933,000
<br /> TOTAL SOURCES 12,000,000 12,000,000
<br /> USES USES
<br /> Land 1,500,000 1,500,000
<br /> Sitework 300,000 300,000
<br /> Soil Correction 468,000 468,000
<br /> Demolition 100,000 100,000
<br /> Relocation 65,000 65,000
<br /> Subtotal Land Costs 2,433,000 2,433,000
<br /> Construction 6,750,000 6,750,000
<br /> Finish Manufacturing 250,000 250,000
<br /> Subtotal Const Costs 7,000,000 7,000,000
<br /> Soft costs 350,000 350,000
<br /> Ask Taxes 35,000 35,000
<br /> Finance Fees 850,000 850,000
<br /> Project Manager 542,000 542,000
<br /> Developer Fee 540,000 540,000
<br /> Contingency 250,000 250,000
<br /> Subtotal Soft Costs 2,567,000 2,567,000
<br /> TOTAL USES 12,000,000 12,000,000
<br /> INCOME INCOME
<br /> Sq. Ft. $/Sq.Ft. Sq. Ft. $/Sq. Ft.
<br /> Rent- Space 1 100,000 $8.00 800,000 100,000 $8.00 800,000
<br /> Rent- Space 2 25,000 $8.50 212,500 25,000 $8.50 212,500
<br /> Rent- Space 3 25,000 $9.00 225,000 25,000 $9.00 225,000
<br /> Other 0 $0.00 0 0 $0.00 0
<br /> 1,237,500 1,237,500
<br /> Mortgage 20 Term 1,051,646 20 Term 949,439
<br /> 9.00% Interest 9.00% Interest
<br /> • 9,600,000 Principal 9,600,000 Principal
<br /> Net Income 185,854 288,061
<br /> Total Return on Equity 7.74% 12.00%
<br />
|