Laserfiche WebLink
<br />10125/2004 <br /> <br />Prepared By Ehlers <br /> <br />e~'!1 ,e~ ,"'~' ,'III! <br /> MONTHLY ANNUAL RENTI <br />~ RENT REVENUE UNITS ~ SqlFt ~ <br />One Bedrocm 000 " 115,200 750 0.80 <br />Two Bedroom 700 " 134,400 900 0.78 <br /> <br />1,301,691 <br /> <br />Total Rental Inc:ome <br />Parking <br />Mise Income <br />Total Other Income <br />GRAND TOTAL <br /> <br />249,600 <br />o <br />o <br />o <br />249,600 <br /> <br />110 <br /> <br />0.11 <br /> <br />1,302,991 <br /> <br />32 <br /> <br />~ <br /> <br />A~ <br /> <br />JtlO'NS!!FFiLnnmnWLniJ'"'' <br /> <br />FirstYearN.O.1 <br />CAPRate <br />Sales EXDense <br /> <br />72,624 <br />9.00% <br />0,00% <br /> <br />.N$i:iEiiiiiiiLiiiiiiiiFii)dii! jijiii;iiiiii! <br /> <br />, 8'1, <br />Private Debt: <br />DEVELOPER FINANCING SERIES A - Tax Exempt <br />Amounl of Bond-Loan <br />Term Of Bond-Loan <br />Rate of Bond-Loan - BLENDED <br />Mon\hlyPaymenl <br />Annual Payment <br /> <br />1,107,746 <br />1,107,746 <br />30 <br />5.25% <br />6,117 <br />73,404 <br /> <br />IN ,I;A'II!!NiA ' <br />YEAR ~ 1!1.!!2 1ill 1Q2! 1QQ! <br />Rental Revenlle 2.00% 2.00% 2,00% 2.00% 2.00% <br />Other Income 2.00% 2.00% 2.00% 2.00% 2.00% <br />Expenses 2.00% 2.00% 2.00% 2.00% 2,00% <br />Vacancy 7.00% 7.00% 7,00% 7.00% 7,00% <br />MONTHS OPERATING 121 <br /> <br />YEAR 1Q1Q 2011 ill1 2013 1!!.1! <br />Rental Revenue 2.00% 2.00% 2,00% 2.00% 2.00% <br />Other Income 2.00% 2.00% 200% 2.00% 2.00% <br />Expenses 2,00% 2.00% 2.00% 2.00% 2.00% <br />VACANCY 700% 7,00% 700% 7,00% 7,00% <br /> <br />YEAR ~ !Q.1i ill! W! ill! <br />Rental Revenue 2,00% 2,00% 2.00% 2,00% 2.00% <br />Other Income 2.00% 2.00% 2,00% 2,00% 2.00% <br />Expenses 2.00% 2.00% 2,00% 2.00% 2.00% <br />VACANCY 7.00% 7.00% 7.00% 7.00% 7.00% <br /> <br />Page 11 of 13 <br /> <br />Appendix H Metroplains proforma <br />