Laserfiche WebLink
CLE ELUM APARTMENTS <br />Revised: 0313012021 <br />AVG ATdI <br />WCOME TARGE7lNG • X OFAMI <br />70141 01S 303E <br />40% <br />50% <br />Nn4uln!rt 01A h1corM <br />3 24.03 <br />O.Oo <br />2+00 <br />0 50% <br />0% <br />50°r <br />UNIT MIX MATRIX <br />X%AMI <br />BOSS AM! <br />50%AM! <br />18r <br />2n 10,40 <br />000 <br />F0.0r7 <br />!•L00 opo r•100 <br />Fpklll <br />UNIT R✓ s • ACTUAL 0 30% AMI . AO% AMI 50% AN Section B Mkt <br />I BR • LIHTC 239.00 521.00 6:200 7 59% <br />2 i3R LIHTC 412.00 149,00 86106 -13 C1'.; <br />170 Or tlad 2 F?R 1 . <br />TOWI Unila 49 �0 0 0 241 0 <br />Total Soppor;ue Berviaa Units _ _ 24 _ 24 <br />Total Square Footage 47,203 <br />CAFtTALUSES _ <br />TOTAL <br />Par Unit <br />SF Yc:es <br />Acgwsrwn <br />$1,092.165 <br />$22289 <br />523 14 All Iand 3 acqusdicn costs <br />Conslrtn:aon <br />S10,581,222 <br />$215943 <br />S224 16 Base, escalation & fwnishings <br />con.st cantingeocy <br />S668.0.11 <br />5 Fd,633 <br />5 f 4 1.5 fi ;0°E o(rota! ccnsimclfor ;c'Is <br />A&E Fees <br />54SO.000 <br />59 184 <br />S9.53 Arc:61eclure 3 Subconsidlanls <br />Other Pfafess,cnal Fees <br />5118,702 <br />S14.667 <br />S15 23 All other minus dev:ec <br />Pro/ Ca!lal0ency <br />548.500 <br />$990 <br />51.03 0 001, aft (ces mows riev.Te <br />Finanr ngiflavelcpmenl Coss <br />551.1.899 <br />$10.508 <br />S IO:a1 Al .osls ind reserves & rent costs <br />0evdr, rr"erl Fees <br />305UO3 <br />531.E0 <br />S33 01 0,11°1 Gf letal L[F TC aeI t'cicrs'a <br />Total <br />s 15,131.72T <br />S321,056 <br />$33318 <br />Peid Uerdcoment 1100 <br />not <br />a :, 10 o o <br />51.553"2ri3 <br />1 1 <br />101al Reserves <br />$0 <br />0.00% <br />of Toe <br />`'nc tSn ,:c vtt <br />wl <br />'othl Collrnlancios <br />S836.537 <br />5-12% <br />of TOC <br />rh01 k-0 = eg: r^: t , `:+ :. <br />;524 <br />Paid Fc:: <br />CAPITAL SOURCES <br />TOTAL <br />PerUrill <br />SF uulurreilFuv 515.dO8 SIiJ218 <br />52kG•f B <br />UTITC • 0 88 cents <br />_ <br />Si IP5.101 <br />SM096 <br />S23+ 02 <br />SclarCredds <br />SO <br />$o <br />5000 <br />Junk <br />50 <br />$0 <br />5000 <br />'A'A Slate HT.' <br />53,500,000 <br />S71.429 <br />S14 15 <br />Kitlitas County 9G6CF.m1-- <br />$750,000 <br />S15,306 <br />$1589 <br />Caslr Flnrr GlperaIP05 <br />so <br />s0 <br />$0.00 <br />Detefied Dev Fee. an•d,LY Develonrr %n-, <br />$256 026 <br />S5,225 <br />$5 22 <br />Total <br />$15,731,727 <br />$321,056 <br />$33328 <br />GAP $0.00 <br />REVENUE & EXPENSES TOTAL Per Unit SF <br />Renlnl !nrame • to ;I Supportive Sv-w kl 53B6, T39 S7,880 58 <br />boen54s IndSr3PPoelNoSermco ?$$15.+9i] ,!: {SO <br />:' lnvoSkN reA <br />{$`s, i`A1i <br />{$1D5} <br />(SD 1 I � <br />9ar.kDebt <br />so <br />SO <br />$000 <br />;aft Debt <br />50 <br />$0 <br />Saco <br />Dwner Supportive Service'rundmg <br />SD <br />SO <br />Saco <br />out raze mealP+ <br />5b.10. <br />5:.3d01 <br />S'.331 <br />Not Cash Flow <br />$0 <br />so <br />50.00 <br />ADJOSTMFy FS <br />OG'Naicer <br />2 Equity Fricinc <br />} -I gh Cost cr Lew %osl Area <br />C Ncea to Ogurn :m na.v to sccm <br />M2:91nD GeF',u Fa`&p Profcin•� •/I A9- Summey <br />