Laserfiche WebLink
PROJECT SUMMARY <br />The Chamod de of Weahingfon- nodded Clo,ing Proforme(,07) <br />Related Companles of Cellf,mis <br />Prolecl0ate <br />Pmlxt3ype <br />Special Naeds <br />Canty <br />Omega <br />SIISConlml Typa <br />Ground Laaee <br />Total Who <br />86 <br />Parking Sexes <br />IN <br />Land Arad <br />229Asras <br />Nat Renkfagal Arda <br />65,296 SF <br />Radical Building <br />8,629 SF <br />Retell Buildingl3pace <br />1,4A3 SF <br />Ganail M.M. <br />16"Me <br />Boarding Eternal. Plummeted, <br />Randall Vacancy Rate(GannaPAgmddbk Unlls) <br />5.00% <br />ReeMentlal Vacancy Raleg'SHIARa) <br />1000% <br />UnIl Weighted Vacancy <br />7.53% <br />Retail Vacancy Rafe <br />0.0% <br />Inwmelnflator <br />3.0% <br />Ex,mad Inflator <br />3.0% <br />Pro," Tax Inflator <br />2.0% <br />Replacement Reserve lnflalar(evarySYears) <br />10.0% <br />CPI <br />3.0% <br />Stabilized Cash BAY <br />Mar 1 <br />Gmns3dmdulad Rent <br />U3,928 <br />Project Based Voucher Ovmhang(fit <br />939,708 <br />Laundry Imams. <br />6,192 <br />VxanryBColecgon <br />H34,704) <br />Elfective Guam Income <br />FUSIN <br />Operalin9Expenaee <br />OVL794) <br />Net Operal Income <br />900,330 <br />Debt Servlce)ambined) <br />(7B2,644) <br />Cash Flow <br />Ill,486 <br />MR <br />1.15 <br />Adlueled Thai Basis IN <br />Tdal Bill Bwla eaA%of Threi Rails Umlt <br />Permanent Sources <br />Internet Rate <br />To. (Yeere) <br />Amount <br />Octagonal <br />Tax Credit Egmty <br />24,696,393 <br />We <br />Permanenl Loan More A <br />6.10% <br />15Yr14OYr Anl <br />485,000 <br />32,429 <br />Permanenl Loan Nola B (SAHA PBV Trandhe B Won) <br />6,10% <br />15Yr140YrAmmt <br />4,04t <br />323,966 <br />Permanent Loan NolaOr (GCHA PBV Tranche B Lan) <br />6,10% <br />15Yr140Yr A,i <br />Q3]8,000 <br />426,459 <br />City Residual Rai grom(Land Value) <br />3,00% <br />62 <br />4,h)i <br />Na <br />Ciry Re,ldualRedonda Luen <br />3.00% <br />62 <br />4,644,909 <br />We <br />Orange County Reaidual Rai Loan (Land Value) <br />3.00% <br />62 <br />2,341,064 <br />one <br />Orange County PSH than <br />3.00% <br />55 <br />2,650701 <br />1 <br />OCHFT MHSA Loan(2021 PSH NOFA) <br />3.00% <br />55 <br />2,500000 <br />me <br />Hating Andadrlry of Me City of Care Ana and County of Orange(Envlramenlal Remedial Funding) <br />300,000 <br />are <br />GP Equlry <br />100 <br />Ma <br />local <br />52L36 3 <br />]82,644 <br />So... And U,es <br />Totnl Permanenl Sources <br />62,950,103 <br />Total Davalopmenl Cost <br />62,950103 <br />Coat Effl,laav l Credit Rod argon l Puallc Fund, <br />Coat Eficlency 13% <br />Gredit Redi 0% <br />Public Fund, Dauamnout Full 26% <br />38% <br />