Laserfiche WebLink
CLE EtUM APARTMENTS <br />nrvi <br />PROJECT SU[IMNRY. RESIDENTIAL ONLY <br />%oF <br />uoqulnnl Unil hu]lJ,nt <br />UNIf MIX MATRIX <br />l8t <br />2Br <br />UNIT RENTS. ACTUAL <br />0% 15% 0% ?3'h 40% AVGAtqr <br />24,00 0.40 24.00 <br />0 <br />28 <br />5|ri <br />l't <br />50% <br />14 (10 0 <br />30% AMI 40% AMI 500/a AMI Ssclion I Mkt <br />a.fiii <br />0.{,ril <br />42% <br />58% <br />0 100% <br />0',1 <br />0 0 0 z1 0 <br />i6 24 21 <br />i 8R . LIHTC <br />2 ER L'HTC <br />JJg 00 621.A0 672 00 <br />749.A0 861 00 <br />i9l" Cf total dcv rosis <br />.i 59ci; <br />lJ L llt,il?.40 <br />tJnrl <br />Iolel su <br />Tolal Squarc Foolaga 47,203 <br />CAPITAL USES TOTAL P€.Unil Sr Nolos <br />,lcq0isilio{) 51.092.165 $22.289 S?3 t4 Alllsnd 3 scquisrl,cn costsCon€lruclrcn 5 10.581,222 52 15.041 S2?4 16 Base, escslatioil & furnishrnos <br />ConslCwtliryancy Sti66.1t;1;' SlJ.6ii3 314 15 t50% clto,jrc1nslr{,clb,ia0iir <br />'1&E <br />Fses i,150.0t0 Sg 104 59.53 Arc:,itgclurc 3 Sijcccnsxilanls <br />Dlhet Prcfossror.ll Feos slts./0z s1,t.661 sls 23 l\ll olirei fliniis dev reD <br />Pnl Cat{rrgrtil:y S.t0,5C0 $r90 51.03 A Cjo/o i:i! bes ninus dcv hc <br />i:,naflorlgll]8ve{opmcnlCisls S5l.l,89g Sl0.50l} 3l{]3'lll rcslsincl rcscr./e.",$rrnti,0cosis <br />Feos i, <br />iotal <br />i;c';So,.rce iai -s111 <br />r![al Fcc <br />PiC Fce <br />i,iai ,lq I j' :!1i iil <br />!i ,c r,j j ;) ' <br />' 5.1,1 <br />CAPIIALSOURCES T0IAL Pstunit SF lokjrct!{l1l Si0.30rj SilSTlit $25f'.C20-r l.rlll(:.088crnls Ji1 2?5./01 522S.0-06 S23i82 <br />. Sc,it' Crelils 5C S0 S0 08 <br />[]ank 50 50 9(l |]C <br />','YA Slalc HTi: 51,500.(}00 S/l.d?g Srt, \5 <br />(rtlilos Caunt,12063 F.rn'Js $750,000 S13,106 Sl5.8g <br />Ctsh fic/vr Cpcrotofls S0 !0 50.00 <br />0efefrcd D0? fce ilndic{ 00ycior}0( Ca1 $256,020 55,725 S5.,1? <br />REVENUE & EXPENSES IOTAL Per Unit SF <br />Renlill hlcorne . h'il Sutpcrhvc Servrce SJS6.139 57,880 Sa <br />50s lncl Seuce i9t <br />N0l <br />lnvotlor <br />To(al <br />GAP <br />iank Dobt <br />Sofl Debt <br />|)r/nBr Supporlivo Seru;cc Frrndurq <br />j15,731,727 5321.056 5333.28 <br />s0.00 <br />l0ll <br />s0 <br />s0 <br />s0 <br />s0 <br />JI) <br />)U <br />(${) 1 ll <br />s0 00 <br />s0 c0 <br />s0 00 <br />Del Qovcropntenl Fee .. _ . (565.19?) i31,.''.!) tS i 13) <br />fl8t Cash Flow 50 t0 50.00 <br />ADJ(JSTirlFN l-S <br />nol <br />ol TDCRgseruesi0 0.i]0% <br />J0 ll lgI'|.' <br />1 -Di; Waiver <br />?. Eqrity Fricing <br />'i :lich Cost cr Low Cosl Area <br />4 \oeo to figurc oui 1*! to sccro <br />?02 i3ll30 CieE,urt Far.ily Profcrra \/1 xlsr:Surnmay