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