Affordable Rental Housing Construction Planning Worksheet
|
|
- Myron Johnson
- 5 years ago
- Views:
Transcription
1 Affordable Rental Housing Construction Planning Worksheet Presenter: Milton Hoyt, Chairman Renville County Vision West Housing Committee Vision West Housing Development Webinar
2 What does the Program Provide? A Method to Estimate the Cost of a proposed project, based on recent Construction Costs A Method to Project Annual Operating Costs and Monthly Rent Requirements A Method to Explore various Financing Options for comparison purposes A Process to participate in the NDHFA Incentive Grant Program and Determination of Rent An Amortization Schedule for the Term of the Mortgage or Revenue Bond Loan A 15-Year Pro Forma (Cash Flow) Report required by Lenders and the NDHFA 2
3 Microsoft Word Document DATA ENTRY TABLES START HERE > PICTURE RENVILLE COUNTY HOUSING - Vision West Project November. 25, 2014 CONSTRUCTION: 15-YR PRO FORMA Directions Directions Amortization Calculator here to open DEBT SERVICE SUMMARY DEVELOPMENT COSTS AND FINANCING PROJECTION Mortgage Term > >>>> Loan ServiceChg.> 1.000% No. Rental Units > 6 Inflation Index % > 2% Loan > 785, Annual Prin. & Int. Payment: 39,720 Living/Garage SqFt> Total Construction Cost > $1,017,600 NOTE: Enter a (1) in Yellow Cell for selected Term and Int. Rate - Others-(0) Add: Service Chg., If Any: 397 Property Development Fees Add: Contingency $0 Cost/SqFt % 2.375% 2.500% 2.625% 2.750% 2.875% 3.000% 3.125% >>>> Annual Payment: > 40,117 Developer Basic Fee: $72,000 Less: NDHFA Grant $232,500 $ Monthly Payment: > 3, Architect Fees: $20,000 Less: Down Payment $ % 3.375% 3.500% 3.625% 3.750% 3.875% 4.000% 4.125% Year One Equity > 16,391 Bond Attorney Fees: $4,000 Construction Loan Required > $785, >>>> Equity Determination Factor: % Construct. Managm't: $ % 4.375% 4.500% 4.625% 4.750% 4.875% 5.000% 5.125% Property Acquisition: $20,000 Override Cost Enter (0)> Incentive Grant Fees: $4,000 Here > Cost > $ % 5.375% 5.500% 5.625% 5.750% 5.875% 6.000% 6.125% 6.250% 6.375% 6.500% 6.625% 6.750% TOTAL DEVELOPM'T $120, Proj. Operating Costs Per Unit Inflation Bldg Fund Reserves: $ % Directions RENT DETERMINATION - - REQUIRED RENT TO MEET OPERATING COSTS NDHFA - Incentive Capital Outlays $ % Year-1 Projected Costs Enter (1) If Occupied No.Units BasicROI> % Rent TOTAL Grant Rent Guide Caretaker Contract: $ % Debt Service: $40,117 1 TYPE A: RENTAL: 4 Market Rate Rent: 935 3,740 Renville: Management Contract: $0 0.00% ENTER DATA Operating Exp: 15,360 0 TYPE B: RENTAL: 0 Market Rate Rent: 0 0 ENTER DATA Statewide: Taxes / Spec As'mts: $0 0.00% YELLOW CELLS Desired ROI: 6,686 1 TYPE C: RENTAL: 2 Grant Rate Rent: 720 1,440 YELLOW CELLS Gen. Operating Exp: $ % ONLY TOTAL COSTS > > 62,163 0 TYPE D: RENTAL: 0 Grant Rate Rent: 0 0 ONLY Housing Authority Utilities $1, % Rent Required > 863 Total Units > 6 Average Rent > 863 5,180 Statute: > Property & Liability Ins. $ % Months Percent Calculation Only Miscellaneous Expense: $ % Rented: Year 1 > 12 Override R.O.I. > Enter (0)> 1 Override Type A Enter (0)> 1 Vacancy Allowance 6 0 TOTAL OPERATING $2,560 Per Unit Renewal Increase: $10 Here >> Desired> 0.00% Rental > NewRent $0 Here > 1.00% % $6 Acrobat Document
4 Getting Started Determine the Number of Units and Size of your proposed Rental Housing Project Program will Estimate the Construction Cost Determine the Fixed Costs and Fees for Property and Services Provided by your Developer Program will incorporate Fees into total cost of Project Arrange for Financing the Housing Project and determine the Term and Rate of Interest Program will calculate the Debt Service Payment Program will prepare an Amortization Schedule for Term Determine the Rent Rates for each of the Types of Rental Units, including the NDHFA HIF Rate Program will calculate Rent Requirements to meet Expenses Program will allow for Override if necessary to compete 4
5 Project Development and Costs DEVELOPMENT COSTS AND FINANCING PROJECTION No. Rental Units > 6 Inflation Index % > 2% Living/Garage SqFt> Total Construction Cost > $1,017,600 Property Development Fees Add: Contingency $0 Cost/SqFt. Developer Basic Fee: $72,000 Less: NDHFA Grant $232,500 $98.26 Architect Fees: $20,000 Less: Down Payment $0 Bond Attorney Fees: $4,000 Construction Loan Required > $785,100 Construct. Managm't: $0 Property Acquisition: $20,000 Override Cost Enter (0)> 1 Incentive Grant Fees: $4,000 Here > Cost > $0 TOTAL DEVELOPM'T $120,000
6 Select Term and Interest Rate RENVILLE COUNTY HOUSING - Vision West Project November. 25, 2014 Directions Amortization Calculator here to open DEBT SERVICE SUMMARY Mortgage Term > >>>> Loan ServiceChg.> 1.000% Loan > 785, Annual Prin. & Int. Payment: 39,720 NOTE: Enter a (1) in Yellow Cell for selected Term and Int. Rate - Others-(0) Add: Service Chg., If Any: % 2.375% 2.500% 2.625% 2.750% 2.875% 3.000% 3.125% >>>> Annual Payment: > 40, Monthly Payment: > 3, % 3.375% 3.500% 3.625% 3.750% 3.875% 4.000% 4.125% Year One Equity > 16, >>>> Equity Determination Factor: % 4.250% 4.375% 4.500% 4.625% 4.750% 4.875% 5.000% 5.125% % 5.375% 5.500% 5.625% 5.750% 5.875% 6.000% 6.125% 6.250% 6.375% 6.500% 6.625% 6.750%
7 Enter Operating Costs and Projected Rate of Inflation Proj. Operating Costs Per Unit Inflation Bldg Fund Reserves: $ % Capital Outlays $ % Caretaker Contract: $ % Management Contract: $0 0.00% Taxes / Spec As'mts: $0 0.00% Gen. Operating Exp: $ % Utilities $1, % Property & Liability Ins. $ % Miscellaneous Expense: $ % TOTAL OPERATING $2,560 Per Unit
8 Summary of Data Entered Determination of Rent Requirement Directions RENT DETERMINATION - - REQUIRED RENT TO MEET OPERATING COSTS Year-1 Projected Costs Enter (1) If Occupied No.Units BasicROI> % Rent TOTAL Months Debt Service: $40,117 1 TYPE A: RENTAL: 4 Market Rate Rent: 935 3,740 Operating Exp: 15,360 0 TYPE B: RENTAL: 0 Market Rate Rent: 0 0 Desired ROI: 6,686 1 TYPE C: RENTAL: 2 Grant Rate Rent: 720 1,440 TOTAL COSTS > > 62,163 0 TYPE D: RENTAL: 0 Grant Rate Rent: 0 0 Rent Required > 863 Total Units > 6 Average Rent > 863 5,180 Percent Rented: Year 1 > 12 Override R.O.I. > Enter (0)> 1 Override Type A Enter (0)> 1 Vacancy Allowance Renewal Increase: $10 Here >> Desired> 0.00% Rental > NewRent $0 Here > 1.00% $6
9 Loan Amortization Report Determination of Debt Service Payment EXHIBIT--A - Loan Date: /30/ Directions Here > LOAN PAYMENT CHART Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Monthly Debt Service Payment 3, , , , , , , , , , , , , , , , , , Annual Debt Service (P & I) 40, ,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 Annual Equity (Principal) 16,391 16,890 17,404 17,933 18,478 19,040 19,620 20,216 20,831 21,465 22,118 22,790 23,484 24,198 24,934 25,692 26,474 27,279 Annual Interest on Loan Balance 23,726 23,227 22,713 22,184 21,639 21,077 20,497 19,901 19,286 18,652 17,999 17,327 16,633 15,919 15,183 14,425 13,643 12,838 Accumulating Equity 16,391 33,281 50,685 68,618 87, , , , , , , , , , , , , ,237 Loan Principal Balance-EOFY 768, , , , , , , , , , , , , , , , , ,863 Note: Program will set Term at Years > PAYMENT CHART Year 19 Year 20 Year 21 Year 22 Year 23 Year 24 Year 25 Year 26 Year 27 Year 28 Year 29 Year 30 Year 31 Year 32 Year 33 Year 34 Year 35 Year 36 Loan Monthly P & I Pymt: 3, , , , , , , , , , , , , #DIV/0! Totals Annual (P & I) Pymt: 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40, ,203,509 Annual Equity 28,109 28,964 29,845 30,752 31,688 32,652 33,645 34,668 35,722 36,809 37,929 39, ,100 Annual Interest 12,008 11,153 10,272 9,365 8,429 7,465 6,472 5,449 4,395 3,308 2,188 1, ,409 Accumulating Equity 413, , , , , , , , , , , , , Principal Balance-EOFY 371, , , , , , , , ,819 77,010 39,
10 15-Year Pro Forma Cash Flow Revenue/Expense Projection EXHIBIT: B RENEWAL RENT PROJECTION The Rent increases shown represent the "Accumulated Increase" in Rent from First-Year Monthly Rent 15-YEAR PROFORMA Renewal Yr-1 Base Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Fiscal 15 CASHFLOW PREDICTION Rent Increase > $10 $20 $30 $40 $50 $60 $70 $80 $90 $100 $110 $120 $130 $140 $150 Average Rent / Type Occupied TYPE Market Rate Rental 1 UNIT A: Market Rate Rental 0 UNIT B: Grant Rate Rental 1 UNIT C: Grant Rate Rental 0 UNIT D: FISCAL YEAR BASIS Gross 62,163 62,883 63,603 64,323 65,043 65,763 66,483 67,203 67,923 68,643 69,363 70,083 70,803 71,523 72, ,008,047 To Display on FY basis, Vacancy % ,080 Enter a ( 12 ) at Cell I27 Net 61,542 62,254 62,967 63,680 64,393 65,106 65,818 66,531 67,244 67,957 68,670 69,382 70,095 70,808 71, ,967 PROJECTED COST / Yrly Rate OPERATING COSTS UNIT Inflation Yr-1 Base Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Fiscal 15 TOTALS Bldg Fund Reserves: $ % 1,140 1,151 1,163 1,175 1,186 1,198 1,210 1,222 1,234 1,247 1,259 1,272 1,285 1,297 1, ,350 Capital Outlays $ % ,000 Caretaker Contract: $ % 2,700 2,754 2,809 2,865 2,923 2,981 3,041 3,101 3,163 3,227 3,291 3,357 3,424 3,493 3, ,692 Management Contract: $0 0.00% Taxes / Spec As'mts: $0 0.00% Gen. Operating Exp: $ % ,014 1,034 1,054 1,076 1,097 1,119 1,141 1,164 1, ,564 Utilities: (If Provided) $1, % 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8,400 8, ,000 Property & Liability Ins. $ % 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1,350 1, ,250 Miscellaneous Expense $ % ,050 Oper. Costs / Unit:>> $2,560 Operating 15,360 15,443 15,528 15,615 15,703 15,793 15,884 15,978 16,072 16,169 16,268 16,368 16,470 16,574 16, ,907 Debt Service Pymt: 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40,117 40, ,755 TOTAL COSTS > 55,477 55,560 55,645 55,732 55,820 55,910 56,001 56,094 56,189 56,286 56,385 56,485 56,587 56,691 56, ,661 NET PROFIT 6,065 6,694 7,322 7,948 8,573 9,196 9,817 10,437 11,055 11,671 12,285 12,897 13,508 14,117 14, ,305 Accumulating Profit: 6,065 12,758 20,080 28,028 36,601 45,797 55,614 66,050 77,105 88, , , , , , ,305 Rate of Return on Investment > 0.772% 0.85% 0.93% 1.01% 1.09% 1.17% 1.25% 1.33% 1.41% 1.49% 1.56% 1.64% 1.72% 1.80% 1.88% 0.00% 1.327% ADD: Reserves and Equity > 3.005% 3.15% 3.30% 3.45% 3.60% 3.75% 3.90% 4.06% 4.22% 4.38% 4.54% 4.71% 4.88% 5.05% 5.22% 0.00% 4.080% 15-Yr Average Return on Investmt EXHIBIT: C E.O.Y DESCENDING LOAN BALANCE Balance> 768, , , , , , , , , , , , , , , ,616
11 Navigating the Program Follow the Directions for each Section Enter Data in Bright Yellow Cells Only Experiment with the various Options See Effects of different Term of the Loan See Effects of different Rates of interest See Effects of different Rent Amounts for Grant-Rate Units See Effects of different Monthly Rent Increases See Effects of different Allowance for Vacancy Percents Goal of the Program TO DETERMINE IF THE PROJECT CAN BE CONSTRUCTED OR PURCHASED AT A COST THAT ALLOWS FOR A REASONABLE RETURN ON INVESTMENT AT AFFORDABLE AND COMPETITIVE RENT RATES 11
12 Milton Hoyt, Chair Mohall Housing Authority Renville County Vision West Housing Committee
13 Introduction Bowman Dickinson
14 Education of general public, legislators, businesses, Ease of contributions 4 year history of success
15 Collaborative efforts in Bowman Hosted community forum of business leaders to explain the program Met with individuals
16 Talk with people who handle money Bankers Accountants Financial Planners Business Vendors Community Spirited People and Business Owners
17 Quarterly tax payers Consideration for large out of state businesses Companies that contribute to the fund but do not specify a project
18 Mary Anderson, Executive Director st Street West Dickinson ND (fax)
Part IV - Project Costs
Part IV - Project Costs (Click on any of the items below) Signature Page Rent Qualification Chart Eligible Basis Limits Breakdown of Costs and Basis Carryover Tie Breaker Percentage Limits Operating Income
More informationCredit Analysis Solutions COMMERCIAL
Credit Analysis Solutions COMMERCIAL FINPACK 130 Ruttan Hall 1994 Buford Avenue St. Paul, Minnesota 55108 Phone: (612) 625-1964 Toll-Free: (800) 234-1111 Fax: (612) 625-3105 Email: FINPACK@umn.edu Online:
More informationHanover Development Inc.
Hanover Development Inc. Development Pro Forma 124 West Colorado Glendale California Glendale California Report Date: May 29, 2013 Report Time: 12:31:08 PM FINANCE SOURCE PERFORMANCE MEASURES Source of
More informationANNUAL BUDGET
MADRAS REDEVELOPMENT COMMISSION ANNUAL BUDGET 2017-2018 2017/2018 URBAN RENEWAL AGENCY OF THE CITY OF MADRAS 2017/2018 BUDGET MESSAGE URBAN RENEWAL AGENCY OF THE CITY OF MADRAS SUBJECT: Budget Message
More informationRent vs. Own Analysis
Rent vs. Own Analysis Initial Assumptions After-tax rate of return on investments Marginal Federal tax rate Estimated annual appreciation of home Estimated purchase price of home 5% Down payment on home
More informationSPICEWOOD. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018
Version 2 - Final Budget (Adopted at 7/26/2017 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Budget Narrative
More informationWebinar Outline. Introduction. Introduction. Introduction. Part One: Introduction. Webinar Notes: Session 17. (c) PropertyInvesting.
Webinar Outline Session 17: Creative Cash Flow Lease Options Flips Turning a ve into a +ve Homework & Wrap Up Key message from webinar 16B You make a profit Part One: when the sum of the value add is greater
More informationLOAN REGISTRATION Type In Form Note: Partial Packages Will NOT Be Reviewed!
LOAN REGISTRATION Type In Form Note: Partial Packages Will NOT Be Reviewed! (Check One) Borrower Broker/Banker Contact Name Date Company Phone Cell Address Fax City, State, Zip: E-Mail Borrower Information
More informationPortfolio Strengthening Application FY15-2 Instructions
Portfolio Strengthening Application FY15-2 Instructions Purpose: This resource opportunity is intended to strategically leverage NeighborWorks America resources in alliance with other resources to achieve
More informationTHE HAMMOCKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Adopted Budget:
Version 2 - Adopted Budget: (Adopted 7/11/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationANALYZER COMMERCIAL EXAMPLE CANADA
ANALYZER COMMERCIAL EXAMPLE CANADA INTRODUCTION This example shows how to use Analyzer to determine the value or purchase price for an office, retail or industrial building. Steps Enter the information
More informationReal Estate Investment Analysis
Real Estate Investment Analysis 200 Birch St (Multi-family) Any Town USA Report Nest Egg Real Estate 503.784.0826 Clarity@ClaritySanderson.com www.nesteggre.com Annual Report, Year 1 Amenities and Features
More informationFY 2017 SPLOST IV AUDIT
FY 2017 SPLOST IV AUDIT GWINNETT COUNTY PUBLIC SCHOOLS Final Report December 2017 www.mgtconsulting.com Gwinnet County Public Schools FY 2017 SPLOST IV Audit December 8, 2017 TABLE OF CONTENTS EXECUTIVE
More informationSmall Building Participation Loan Program
HCR s Small Building Participation Loan Program provides gap project financing assistance for qualified housing developers for acquisition, capital costs and related soft costs associated with the preservation
More information8 CUMBERLAND PLAN INVEST RETIRE OUR TOP 3 INVESTOR PICKS FOR 8 CUMBERLAND CONDOS
8 CUMBERLAND OUR TOP 3 INVESTOR PICKS FOR 8 CUMBERLAND CONDOS DUPONT - 1 BEDROOM 468 SQ.FT HAZELTON - 2 BEDROOM 717 SQ.FT AVENUE - 1 BEDROOM + DEN 588 SQ.FT. Matt Elkind Sales Representative w 416.800.9272
More informationMajor Fund Summary Page 1
Major Fund Summary 2/28/09 Actuals Estimated Projections 2005/2006 2006/2007 2007/2008 2008/2009 2009/2010 2010/2011 2011/2012 2012/2013 2013/2014 General Fund Revenues $12,195,227 $13,218,538 $14,661,736
More informationReal Estate Investment Analysis
Real Estate Investment Analysis $2,350,000 / $ 180,769 per unit 13 Units (all 2 bed / 1bath) 3507 N Paiute Way Scottsdale AZ 85251 Report Joshua Willets Phone: 480-567-4626 Email: joshua@luxeinvestmentteam.com
More informationRP_OH AB110OH Balancing Worksheet. The following is a list of reports used when balancing AB110OH Tax Abstract.
The following is a list of reports used when balancing AB110OH Tax Abstract. AB110OH Tax Abstract AB102OH DTE93 Current certification from the State AB100OH Valuation Totals SA101OH Spec Asmt Totals List
More informationESTATE OR TRUST TAX ORGANIZER FORM New Estate or Trust Administrators Information Needed
ESTATE OR TRUST TAX ORGANIZER FORM 1041 New Estate or Trust Administrators Information Needed This is a list of information which will be typically needed for us to work with you on tax issues for an estate
More information57 Unit Mobile. **FISCAL YEAR ENDING 12/31/2009 PRO FORMA CASH on CASH Return is 63.60% and 18.95% Cap Rate** REDUCED TO $900,000 ALL CASH QUICK CLOSE
55 Unit *CASH Mobile on CASH Home Return Park is FOR 71.8%* SALE 57 Unit Mobile **FISCAL YEAR ENDING 12/31/2009 PRO FORMA CASH on CASH Return is 63.60% and 18.95% Cap Rate** REDUCED TO $900,000 ALL CASH
More informationFLORIDA DEPARTMENT OF MANAGEMENT SERVICES
FLORIDA DEPARTMENT OF MANAGEMENT SERVICES TABLE OF CONTENTS FL DEPARTMENT OF MANAGEMENT SERVICES ( DMS ) I. REVIEWING ITN/QSP SUBMITTALS FOR HIDDEN COSTS A) OPERATING EXPENSES A) TENANT IMPROVEMENT AMORTIZATION
More informationFIDUCIARY TAX ORGANIZER (FORM 1041)
Trust/Estate Name(s) Federal ID# Address City, Town, or Post Office County State ZIP Code Telephone Number Telephone Number Fax Number E-mail Address Home/Mobile Office Fiduciary Name(s) and Title(s) Federal
More information2 nd Quarter Revenue and Expenditures
2 nd Quarter Revenue and Expenditures REPORTFY 218 Published 2/15/218 Revenues Section 2.9 of the Principles of Sound Financial Management requires quarterly updates to the Board of County Supervisors
More informationFinancing Economic Development Fall 2016 Real Estate Financial Analysis Worksheet City Plaza Case
11.437 Financing Economic Development Fall 2016 Real Estate Financial Analysis Worksheet City Plaza Case This worksheet uses the information and operating pro forma from the City Plaza Case Study, in Economic
More informationAffordable Housing Program 2018 Implementation Plan
Affordable Housing Program 2018 Implementation Plan I) Overview of the Affordable Housing Program A) Introduction Affordable Housing Program 2018 Implementation Plan The Affordable Housing Program ( AHP
More informationTOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00
More informationTOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871
Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00
More informationBoard of Regents Meeting Public Budget Meeting Memorial Union, Kansas Room Monday, 3/30/2015 1:00-2:00 PM CT
I. Call to Order II. Roll Call Mr. Boles Mr. Hoferer Mr. McGivern Mrs. Moran Mrs. Parks Mr. Sneed Mrs. Sourk Mrs. Trusdale Mr. Wolgast Board of Regents Meeting Public Budget Meeting Memorial Union, Kansas
More informationHickman & Hickman, PLLC 1248 Freiheit Rd, #200, New Braunfels, TX 78130
Hickman & Hickman, PLLC 1248 Freiheit Rd, #200, New Braunfels, TX 78130 This organizer is designed to help clients identify items needed to thoroughly prepare individual income tax returns. Please check
More informationCARBON COUNTY SCHOOL DISTRICT #2 INCOME STATEMENT AS OF July 31, 2017
INCOME STATEMENT AS OF July 31, 2017 DISTRICT REVENUE July17 Year to Date 01 000 81111 SPECIAL DISTRICT TAX 23,552.85 23,552.85 01 000 81120 MOTOR VEHICLE TAX 01 000 81130 CAR COMPANY TAX 30,405.40 30,405.40
More informationreal estate finance II Class 6A: DEVELOPMENT DCF PROFORMA GROUND-UP DEVELOPMENT Basic Construction Loan Proforma
real estate finance II Class 6A: DEVELOPMENT DCF PROFORMA GROUND-UP DEVELOPMENT Basic Construction Loan Proforma Semester Progression Session: Date Class 1: 9/12 Class 2: 9/19 Class 3: 9/26 Class 4: 10/3
More informationESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY
ESSENTIAL AND POLICY PACKAGE FISCAL IMPACT SUMMARY 200709 010 Vacancy Factor, NonPICS Personal Services and PERS Pension Bonds Name OPE GF LF OF FF Nonlimited All Funds (33,373) 11,641 4,123 (17,609) Salaries
More informationFully Stabilized 12-Unit Property at 13.71% Cap Rate!
Fully Stabilized 12- Property at 13.71% Cap Rate! and select the picture Maryland is a 12 unit apartment building. Located in Chicago's Avalon Park / Chatham neighborhood Building comprised of six (6)
More informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
More information30-Year Amortization for Office Refinance Loan Quote Comparison
Jan 2018 Lender #1 Lender #2 Lender #3 Loan Amount: $1,246,200 $1,350,000 $1,350,000 Estimated Value: $2,077,000 $2,077,000 $2,077,000 Loan To Value: 60.0% 65.0% 65.0% Indicated Interest Rate 4.55% 4.55%
More informationSeniors on Broadway LP (A Colorado Limited Partnership) Financial Statements. December 31, 2014 and 2013
Financial Statements Financial Statements TABLE OF CONTENTS Page(s) INDEPENDENT AUDITOR S REPORT 1 2 Balance Sheets 3 Statements of Operations 4 Statements of Changes in Partners Capital 5 Statements of
More information57 Unit Mobile. *PRO FORMA CASH on CASH Return is 64.28%* 19.05% Cap Rate -- OWNER WILL FINANCE WITH $150,000 DOWN-- Summary
55 Unit *CASH Mobile on CASH Home Return Park is 71.8%* FOR SALE 57 Unit Mobile *PRO FORMA CASH on CASH Return is 64.28%* 19.05% Cap Rate -- OWNER WILL FINANCE WITH $150,000 DOWN-- 42 Longview Dr.-Cleveland,
More information2019 TOWN OF Yorkshire BUDGET Adopted Oct. 15, 2018 R#85-18
TOWN OF Yorkshire BUDGET Adopted Oct. 15, R#85-18 Amount To-Date To-Date % GENERAL A FUND Town Board PS A1010.100 $ 14,260.00 $ 14,688.00 $ 7,344.04 5 $ 14,982.00 $ 14,982.00 $ 14,982.00 $ 294.00 2.00%
More informationChapter 18: (Section 18.2 only) Commercial Mortgage Underwriting
Chapter 18: (Section 18.2 only) Commercial Mortgage Underwriting Underwriting = Process lenders go through to decide to issue a commercial mortgage, and the terms of the loan: Loan Origination ( primary
More informationBudget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationHOUSING AUTHORITY OF THE COUNTY OF CASS BEARDSTOWN, ILLINOIS FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2016 AND REPORTS ON COMPLIANCE AND ON
BEARDSTOWN, ILLINOIS FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2016 AND REPORTS ON COMPLIANCE AND ON INTERNAL CONTROL TABLE OF CONTENTS MARCH 31,2016 Section I - Auditor's Report and Management's
More informationSeniors on Broadway LP (A Colorado Limited Partnership) Financial Statements. December 31, 2017 and 2016
Financial Statements Financial Statements TABLE OF CONTENTS Page(s) INDEPENDENT AUDITOR S REPORT 1 2 Balance Sheets 3 Statements of Operations 4 Statements of Changes in Partners Capital 5 Statements of
More informationMary Q. Translator Sample Income & Expenses 2009
Mary Q. Translator Sample Income & Expenses 2009 ATA Webinar 2010 Tax Tips for Translators John Matthews Income Cash Accounting Method; Material Participation in the Business 1099-MISC $85,000 Kansas City
More informationTITLE XVI HEALTH CENTER LOAN GUARANTEE PROGRAM APPLICATION
TITLE XVI HEALTH CENTER LOAN GUARANTEE PROGRAM APPLICATION Please answer all questions as completely and accurately as possible and provide all requested attachments. Only shaded/starred items are required
More informationWilliston Basin 2016: Employment, Population, and Housing Projections
Williston Basin 2016: Employment, Population, and Housing Projections Vision West Consortium Meeting December 8, 2016 Dickinson, ND Dean A. Bangsund Department of Agribusiness and Applied Economics Nancy
More informationSunday, April 7, PR and 8 General Hours Available 7:00 am - 8:00 am Registration & Continental Breakfast
Presents Benedict Professor in Management & Administration Featuring Bob Schultz as the 2018-2019 Benedict Professor in in Management & Administration PROGRAM LOCATION University of Houston College of
More informationReal Estate Return on Investment Proposition Independent House
Real Estate Return on Investment Proposition Independent House Following is the ROI proposition if one chooses to invest in real estate and looking to get returns through rental income. Case-1 (Without
More information4. Statement of Cash Flows
4. Statement of Cash Flows 4.1 Indirect Method 4.2 Cash Flow Analysis 4.3 Operating, Financing, and Investing Activities 4.4 Summary 4.1 Indirect Method The Indirect Method is the usual method of computing
More informationBRIGER. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2020
Version 1 - Approved Tentative Budget: (Approved at 3/25/19 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1
More informationAdopted Budget Fiscal Year Heron Isles Community Development District
Adopted Budget Fiscal Year 2019 Heron Isles Community Development District August 2, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
More informationBEACON LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget: (Adopted at 9/11/18 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative
More informationH.E.L.P. COMMUNITY DEVELOPMENT CORP. Foreclosure Counseling Program DOCUMENT CHECKLIST
H.E.L.P. COMMUNITY DEVELOPMENT CORP. Foreclosure Counseling Program DOCUMENT CHECKLIST PLEASE COMPLETE ITEMS 1 AND 2 BELOW AND FAX OR MAIL BACK TO OUR OFFICE. Complete the INTAKE FORMS as thoroughly as
More informationBOND ISSUANCE PROGRAM PROPOSAL FOR FINANCING OF AFFORDABLE HOUSING
BOND ISSUANCE PROGRAM PROPOSAL FOR FINANCING OF AFFORDABLE HOUSING Developer's Name: Developer's Address: Phone Number: ( ) Facsimile:( ) Contact Person: Contact Person s Email: Developer's Legal Counsel:
More informationLENDER SOFTWARE PRO USER GUIDE
LENDER SOFTWARE PRO USER GUIDE You will find illustrated step-by-step examples in these instructions. We recommend you print out these instructions and read at least pages 4 to 20 before you start using
More informationAdopted Budget Fiscal Year Reserve Community Development District #2
Adopted Budget Fiscal Year 2019 Reserve Community Development District #2 July 19, 2018 Reserve Community Development District #2 TABLE OF CONTENTS General Fund Budget Page 1 Budget Narrative Page 2-4
More informationVILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS
APPROPRIATIONS A 1010 Legislative - Village Trustees: Trustees 26,000 26,000 A 1110 Judicial - Justices: Justices 28,500 28,500 Prosecutor/Steno Prosecutor 14,000 18,000 Steno 6,000 6,000 Contractual 7,000
More informationDisaster Management Nancy Bush, Director 2200 Kaen Road Suite A Oregon City, Oregon
Nancy Bush, Director 2200 Kaen Road Suite A Oregon City, Oregon 97045 503-655-8378 Website Address: http://www.clackamas.us/dm/ 1 This page intentionally left blank 2 Line of Business Program Disaster
More informationPort of St. Helens ADOPTED BUDGET
Port of St. Helens 2018-2019 ADOPTED BUDGET PORT OF ST. HELENS 2018-2019 ADOPTED BUDGET TABLE OF CONTENTS Budget Messages Executive Director s Message. 1 Finance Manager Message 3 Budget Summary Resources
More informationProfessional Practice 544
Spring Semester 2017 Professional Practice 544 Michael J. Hanahan Partner Schiff Hardin LLP 233 S. Wacker, Ste. 6600 Chicago, IL 60606 312-258-5701 mhanahan@schiffhardin.com Schiff Hardin LLP. All rights
More informationProposed Budget Fiscal Year Heron Isles Community Development District
Proposed Budget Fiscal Year 2019 Heron Isles Community Development District May 3, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
More information1st Quarter Revenue and Expenditures
1st Quarter Revenue and Expenditures REPORTFY 2019 Published 11/15/2018 1st Quarter FY 2019 Revenues Section 2.09 of the Principles of Sound Financial Management requires quarterly updates to the Board
More informationPrivate Activity Bonds
Private Activity Bonds Private Activity Bonds Subject to U.S. Treasury Regulations Below market interest rates Issued in the name of a City, County, or State Authority (NIFA) Interest on the bonds is exempt
More informationDeveloper Guidance for KHC Underwriting Model Review Revised November 2016
Developer Guidance for KHC Underwriting Model Review Revised November 2016 KHC has developed the criteria below, which is used by the underwriters in reviewing a project s financial strength and adherence
More informationIt includes performance, spending intentions, and the broader fiscal view as a means to long-term financial viability and sustainability.
Annual FISCAL YEAR Consolidated Operating & Capital Budget 2015 The intent of this document is to highlight the annual operating and capital budget for RRHA which includes Property Management (LIPH/HCVP).
More informationMeadow Pointe II Community Development District
Meadow Pointe II Community Development District Operating and Debt Service Budget Fiscal Year 2011 (Adopted Budget) 8/18/2010 Prepared by v.6 Meadow Pointe II Community Development District Table of Contents
More informationAnalyzing Personal Tax Returns Focus on Schedule C and Schedule F
1/23/214 Analyzing Personal Tax Returns Focus on Schedule C and Schedule F Fast Facts Who is Self-Employed? according to the industry definition. Page 1 1 1/23/214 Fannie Mae Freddie Mac 2 1/23/214 Fast
More informationSummary of Resources & Requirements Fund: F5001 Business Technology Svcs
Summary of Resources & Requirements Fund: F5001 Business Technology Svcs The Business Technology Services Fund is used to account for the costs associated with operating an information processing environment
More informationAffordable Housing Program (AHP) Implementation Plan
Affordable Housing Program (AHP) Implementation Plan Effective March 28December 12, 2014 Affordable Housing Program (AHP) Implementation Plan Table of Contents I. Introduction... 3 A. General...3 B. Funding
More informationStatement of Understanding & Disclosure Private Money & Hard Money
Statement of Understanding & Disclosure Private Money & Hard Money Please Initial all Statements I understand that failure to complete the On-Line Application in its entirety will result in denial of the
More informationAnnual Operating Budget
Version 1 - Adopted Budget: Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1 Budget Narrative 2-3 Exhibit A - Allocation
More informationFinancial Plan. Rona Birenbaum, CFP. PREPARED FOR: October 03, 2017 PREPARED BY: Financial Planner Viviplan Toronto, Ontario (416)
Financial Plan PREPARED FOR: October 03, 2017 PREPARED BY: Rona Birenbaum, CFP Financial Planner Viviplan Toronto, Ontario (416) 363-8500 Table of Contents Cover Page 1 Table of Contents 2 Objectives 3
More informationDepartment of Administration Agency 082 State Public Works Division. FY Governor s Recommended Budget
Department of Administration Agency 082 State Public Works Division FY 2018 2019 Governor s Recommended Budget Agency Overview In 1937, the Legislature approved an act creating the State Planning Board.
More informationOMEGA HEALTHCARE INVESTORS, INC. FUNDS FROM OPERATIONS Unaudited (In thousands, except per share amounts)
FUNDS FROM OPERATIONS (In thousands, except per share amounts) Net income available to common stockholders. $ 14,641 Elimination of non-cash items included in net income: Depreciation and amortization...
More informationBudget Reviewer s Guide
Budget Reviewer s Guide The Fiscal Year 2017-18 Clackamas County Proposed Budget is provided here for your review. The book is arranged in the order in which presentations are anticipated during the Budget
More informationWILLOW WINDS, INC. UNAUDITED FINANCIAL STATEMENTS QUARTER ENDING MARCH 31, 2017
WILLOW WINDS, INC. UNAUDITED FINANCIAL STATEMENTS QUARTER ENDING MARCH 31, 217 I Iarris County Cultural Education Facilities Finance Corporation Senior Living Revenue Bonds Series 213 Financial Information
More informationSUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax
SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA 91030 Phone 323-254-2729 Fax 323-254-2739 NOTE: REMEMBER TO BRING ALL OF YOUR W-2, 1099, 1098, K-1 AND
More informationANNUAL BUDGET
MADRAS REDEVELOPMENT COMMISSION ANNUAL BUDGET 2017-2018 2017/2018 URBAN RENEWAL AGENCY OF THE CITY OF MADRAS 2017/2018 BUDGET MESSAGE URBAN RENEWAL AGENCY OF THE CITY OF MADRAS SUBJECT: Budget Message
More informationCITY OF INVER GROVE HEIGHTS A G E N D A CITY COUNCIL WORK SESSION September 3, :00 PM INVER GROVE HEIGHTS CITY HALL LOWER LEVEL TRAINING ROOM
CITY OF INVER GROVE HEIGHTS A G E N D A CITY COUNCIL WORK SESSION September 3, 2013 7:00 PM INVER GROVE HEIGHTS CITY HALL LOWER LEVEL TRAINING ROOM 1. CALL TO ORDER Mayor Tourville 2. CAPITAL IMPROVEMENT
More informationPreparing to Create Your Marketing Business and Real Estate Investing Business Plan
Preparing to Create Your Marketing Business and Real Estate Investing Business Plan Prerequisite: Renatus Education >> Essentials >> Real Estate Essentials >> Segment 2. Reality Check Pay close attention
More informationItems to Note. Number of Assets - The conversion program converts a maximum of 2,500 assets per client file.
Items to Note The main purpose of this conversion is to get your data ready for the following tax year. Therefore, viewing a Form 1040 or business equivalent form will not display the same results that
More informationWhy Budgets Should Be Evaluated
Why Budgets Should Be Evaluated 1. Accurate information is essential in making difficult mid-year budget decisions. 2. An accurate current budget is the basis for next year s budget 1 Revenues Local Property
More informationBudget Summary. FY2018 Total County Revenue Sources. Other Localities 2.8% Misc 0.7% Charges For Serv 13.2%
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationPublic Service Company of New Mexico Attachment H 1 Current Year Formula Rate
Attachment H 1 Formula Rate Allocators 1 Wages and Salary Allocation Factor 2 Transmission Wages Expense page 354, line 21, column b 5,229,728 3 4 Total Wages Expense page 354, line 28, column b 118,475,166
More informationSales Associate Course
Sales Associate Course Chapter Fourteen Real Estate Related Computations and Closing of Transactions 1 TITLE CLOSING - General - A few weeks after entering into a purchase and sale agreement The executory
More informationSingle Tenant Retail with 6 Years Remaining on the Lease
Single Tenant Retail with 6 Years Remaining on the Lease Transaction Summary Date: October 2017 Property Description: A 12,000 SF build-to-suit constructed in 2007 Owners: The owners are a group of four
More informationFinancial Statement Audit Report of. Rockingham County Partnership for Children, Inc. Wentworth, North Carolina. For the Year Ended June 30, 2006
Financial Statement Audit Report of Rockingham County Partnership for Children, Inc. Wentworth, North Carolina For the Year Ended June 30, 2006 Performed Under Contract With the North Carolina Office of
More informationFINANCIAL APPLICATION INSTRUCTIONS
Mb Mb Maine Municipal Bond Bank Making a Difference for Maine's communities. FINANCIAL APPLICATION INSTRUCTIONS General Bond Resolution Borrowers Long Term Bonds for financing: Construction Projects Renovation
More informationBAYVIEW WATER AND SEWER DISTRICT
AUDITED FINANCIAL STATEMENTS Year Ended November 30, 2015 Prepared By 1810 E Schneidmiller Ave. Ste. 310 Post Falls, Idaho 83854 208-777-1099 (phone) 208-773-5108 (fax) Year Ended November 30, 2015 TABLE
More informationDefining and Editing 1099 Vendors
Defining and Editing 1099 Vendors 1. Log in to Accounts Payable on the last day of the calendar year. Select 1099 Forms, Extract, Sort, Edit 1099 Vendors, Define and Edit 1099 Vendors. Note: This will
More informationFurther advance guide
Buy-to-let mortgages 8 JANUARY 2018 Further advance guide Portfolio As further advances will be subject to an affordability assessment based on total loans advanced, please call us to discuss whether a
More informationCommunity Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4
Department Narrative and Strategic Plan 2 Summary of Revenue and Expense Fund 4 1 Overview Department Mission/Purpose The mission of Clackamas County is to provide supervision, resources, interventions,
More informationXYZ APARTMENTS BALANCE SHEET. December 31, 2008 ASSETS
BALANCE SHEET December 31, 2008 ASSETS Current Assets 1120 Cash Operations $ 1130 Tenant accounts receivable 1200 Prepaid expenses 1100T Total current assets Funded Deposits Held in Trust 1191 Tenant deposits
More informationDEPARTMENT OVERVIEW. Fund: General, 911 Fees Department: Emergency Communications. Mission Statement
DEPARTMENT OVERVIEW Fund: General, 911 Fees Department: Emergency Communications Mission Statement To enhance the quality of life of every person in Cowley County, Kansas, by receiving and processing 9-1-1
More informationTax Year INDIVIDUAL TAX PREPARATION CHECKLIST
The Miller Associates 820 N River Street Loft 206 Portland, OR 97227 www.themillerassociates.com 503-891-6659 Fax 503-280-1100 INSTRUCTIONS: Tax Year INDIVIDUAL TAX PREPARATION CHECKLIST If this is your
More information2017 IABC Chapter Management Awards Entry Form Financial Management
2017 IABC Chapter Management Awards Entry Form Financial Management A. GENERAL IABC San Diego follows board and fiscal years of July-June and is in the seventh year of a seven-year strategic plan. This
More informationAPPENDIX B - CONSUMER LOAN POLICY. Table of Contents
APPENDIX B - CONSUMER LOAN POLICY Table of Contents 1. CONSUMER LOAN POLICY... 1 2. STANDARD UNDERWRITING... 1 3. REFERRAL SOURCES... 4 4. UNDERWRITING OF EXISTING LOANS:... 4 5. UNDERWRITING LOAN POLICY
More informationMORTGAGE QUALIFIER PLUS
MORTGAGE QUALIFIER PLUS Residential Mortgage Finance Calculator Model 3416 Pocket Reference Guide MORTGAGE QUALIFIER PLUS The MORTGAGE QUALIFIER PLUS lets you pre-qualify clients and calculate financial
More informationJOSEPHINE COUNTY, OREGON Table of Contents. Debt Service Funds
Debt Service Funds JOSEPHINE COUNTY, OREGON Table of Contents Debt Service Funds Fund Number and Name 60 Adult Jail Facility Debt Service Fund... 1 61 PERS Debt Service Fund... 4 Bonded Debt Service Table...
More informationLEVY, LEVY AND NELSON
LEVY, LEVY AND NELSON A PROFESSIONAL ACCOUNTANCY CORPORATION 23801 CALABASAS ROAD, SUITE 2012 CALABASAS, CA 91302 PHONE:(818)346-8034 FAX:(818)346-6409 EMAIL:APPOINTMENTS@LEVYNELSON.COM TAX RETURN YEAR
More informationPACIFIC GRACE TAX & ACCOUNTING
PACIFIC GRACE TAX & ACCOUNTING 31925 SR 20 Oak Harbor, WA 98277 (360) 675-6838 Fax (360) 679-6673 Kathy s E-Mail - kathy@pacificgracetax.com Ronnie s E-Mail - ronnie@pacificgracetax.com Mandy s E-Mail
More information