|
Page 2: Cash Flaw
<br />Aesumptbns
<br />Partnership Management Fee Index
<br />annual Rental Inc a Increase
<br />Annual Mls e-Income Increase
<br />Annual Expense Increase
<br />Sgoal Service Increase
<br />Replacement Reserve Index
<br />Oesulptbn
<br />Tax-Gredt Income
<br />Mlsc Income (Laundryl
<br />Gross Potential Income
<br />less Vacancy/COIIecM1On Loss
<br />Enecme cross Income
<br />less Operating Expenses
<br />Net Operating Incgme
<br />Less Dept Service
<br />Less MHP Debt Service
<br />Bond fssuar Fee
<br />Leap Redapem~ Reaervee
<br />Leap Partnersho s Ase1 Management cee
<br />Net Gash Flvw
<br />Cash Flow
<br />DlstnbJ6on (o BRIDGE
<br />Dlstribufion to City
<br />Distribubgn to State
<br />3 s0°i
<br />2 sa^~
<br />t 00
<br />3 50%
<br />3 50"6
<br />0 00°!
<br />Veer 1
<br />$91 p,465
<br />$9.600
<br />b920.055
<br />x45.523
<br />be7asez
<br />6532.500
<br />8342.042
<br />,x200-B 16
<br />337,063
<br />ad,1X10
<br />360,000
<br />azs,ooo
<br />3'5,163
<br />315,163
<br />50% $7.502
<br />25°/ $3.791
<br />25°0 -$3,791
<br />Pmpeny rax Rate o oo a
<br />raxas mar 2 o0°u
<br />vapan~y/cmleoeon ~pa~ r~ L unasl s oo^i
<br />Replacement Reserve fGity reglnrem~ 600 per un~f
<br />Vaer 2 Year 7 Vaar d Veer 5 Vmr 8 Vear 7
<br />5933.227 $956-558 3980.471 $1.004983 81,030.108 51.055.860
<br />39.6.96 $9793 69--891 39990 810.090 510191
<br />$942.923 3966350 $990,362 x1.O td 973 51060.198 $1066-051
<br />-946,661 -x47.828 -$49.024 -$50.249 -$51.505 ,$52.793
<br />6as6261 591e523 $941.336 $96x,724 $s6e.ssz St013zse
<br />3551,138 -5570.427 .$590.392 -$611,056 -$632.443 -$654.578
<br />8345.124 x348 095 3350.946 $353,668 $J56, 249 5358680
<br />3200,816 -5200,816 -$200.816 -5200,816 -5200.816 -$200.816
<br />-$37,063 -$37,063 ~837.Q63 -$37,063 ,837, O6J -$37,p63
<br />-54.000 -$4.969 -x4.969 -$6,999 -34.000 -54.000
<br />-$60.000 -$sa 900 -$60.990 369.999 -x69.999 -x69,999
<br />325875 _826]81 $27.718 -$28.688 -329.692 -$30,731
<br />$17.370 x19,436 x21.350 $23,101 $24.678 526069
<br />$1],370 $t 9.636 $21-350 823.101 824.678 526-059
<br />58.685 ,$9718 -510,675 -$11550 -$12.339 -$13.035
<br />.$e 343 34,859 -55.337 35, T75 -a6,170 -$6517
<br />-34-343 34.859 -85.337 35, T]5 -$6.170 -$6517
<br />rvetcaenPmw 3o- So a0 3o xo 30 $o
<br />Deaerlpfbn Vm11B Vmr 19 Year 20 Year 21 Vear 22 Veer 13 Vmr 2e
<br />Aflordade Rents $1.385.380 51,420.015 81,455.515 x1.491.903 x152920` $1,567.431 $1,60661'
<br />Mlsc Ineome (LauMry1 ~ 811369 811,483 x11,590 $11.714 511831 $11.969 512069
<br />Grass POtenIlzl Incgme 81.396.750 x1,431.498 x1,467,113 81503.617 $1,541032 $1.579380 81518685
<br />Iess Vacancy/COller.Hgn Loss -x69 269 -571.001 -$72,776 574.595 -x76,460 $78.969 ,880.331
<br />EHectlve Gross Income 31,327 481 $1360. eg7 $1,396,337 $1429.022 81.464572 A1.500.411 81.536.355
<br />Iess Operabnq Fxpensas -$055655 -$989-113 -81.023 I32 -$?059, 563 -$t.p96,647 -$1,135030 -$1.174 X56
<br />Net Operatng Income 3371816 5371384 5370605 $369459 $367924 3365.301 5363.599
<br />Iess Debt Service -x200016 -8200.816 5200.816 -x200.816 $200,816 -6200.816 32M 916
<br />Less MHV Debt Servire 537.063 -837.063 -x37,063 -537,063 -x37.053 -537063 -$~: -~3
<br />Band lssue~Fee -84.006 34.000 -x4.000 -$4,000 $4,000 -54000 -g4 OU0
<br />Less Redacement Reserves 360.000 -x60.000 ~xfi0000 -$60.000 $60000 -$60000 -$
<br />Leas Partnership Management Fee -543.350 ,844.867 -846.437 -648.063 -xdg 745 -x51 a8fi -5- .
<br />Ne[Caeh Flow 326.588 824639 b222B9 319.518 516.301 512,017 $8,432
<br />Cash Flow 326.588 524639 822.289 $19518 616.301 512017 x8,432
<br />astnbuhon to BRIDGE 50°~ -xt3.29d -,x12,319 -$11145 -$9 X53 38-150 -x6.000 -xe 215
<br />Distnbutlon to Gry 25% -$6 bd7 36,160 -55572 34,900 3a 075 -53--004 52.100
<br />CTStrltwllon to State 25°/ -$6.647 -$6,160 3572 -$4,880 36,075 -63004 -$2.100
<br />rvet cash FIw, x0 xo xo xo 5o- $o so
<br />~~~p9
<br />a-1I au
<br />Pa Rnership
<br />Management Fee -azs.ooo
<br />Vest B Vear 9 Vear 10 Vmr 11 Vear 12 Vmr 17 Vest 11 Vmr 15 Vear 18 Vaar 17
<br />x1,082.257 $1,109.313 81,137.046 31.165.472 81.194.609 81224.474 'a1 X55, 086 51,286-463 $161A 025 81.351591
<br />310.292 $10.395 $10.499 $10.604 $10.710 $10.818 510,92fi $11035 $11145 $11.25/
<br />$1.092550 51.1 tg,709 .81.147,546 31,17fi.077 $1,205320 $1.235292 $1.266.012 81297499 91,329770 61.362847
<br />-x54,113 -556466 -356,052 ~$50.27d .$59,730 -$61.224 -$62754 -864323 -$65.931 -$57.580
<br />$1,038.437 x1.064243 81,090,693 51.117.803 $1,145589 $1-174.068 $1.203.258 31.233.175 51263.839 51.295.268
<br />-5677489 -5701201 -8725,7x3 -5751,144 .$772,434 $604646 -$832,807 -$861955 -$892.123 -x923.340
<br />_. _-_
<br />$360.9dH _.- --
<br />6363.042 --._-__
<br />$364,950 __-...-_a
<br />3366.65_ _--_-.._____
<br />$368.155 -__-___.._-_
<br />$369.424 --___--_-_
<br />$J70-d 51 _-_ -
<br />8371220 -__
<br />x371.716 _ -_-
<br />5371.920
<br />.8200,816 3200-816 3200816 -$200,816 -$200,816 -5200.816 -$200-816 -8200.816 -8200016 3200.816
<br />33]063 -$37.063 -337,063 337,063 337,063 337.063 337.063 -837.063 -537.063 -x37,063
<br />-aaoo0 -a4,o00 -$4.000 -$6,090 -$4,699 -34.000 -64000 -x6.996 -x4,990 -$4.000
<br />-560.090 -x6o.oco -$60.000 -360.000 -x69.999 -669.999 -669.990 -560,000 -669.990 -$6a.ooo
<br />-531 BO] -$32.920 $34,072 535.265 -336,499 337,T77 -539.099 -540.467 341 A84 -$43.350
<br />82-262 828243 628999 829.516 529.71' $29769 $29.413 x28.874 527953 x26.692
<br />x27262 $28,243 $28.999 $29516 $29.777 x29769 829,473 320874 b2r 953 326.692
<br />-613-631 -$14,122 316, 500 -514759 -814.889 314884 -61a~37 -$14.437 313.977 -$13,346
<br />-56.Bt6 -$7.061 37.250 37.379 37.4x4 -a7--442 -x7368 -$7.219 -$6,988 -56.673
<br />~$6.Bt6 -$7.061 -x7250 -87.379 -5],444 37.642 3736A .87.219 .86.988 -56.673
<br />SO 30 30 x0 x0 30 $0 $0 80 a0
<br />Vaar 25 Vear 2B Vear 2T Vmr 2E Vear 29 Vmr 30 Vear 71 Vear 32 Vear 33 Vear 3I
<br />81.646782 x1607.952 x1.730,150 61,773,404 $1817,739 51.863.183 $1,909?62 $195/506 82006,444 62.056--605
<br />$12.189 a12311 512,434 312,559 312.684 $12811 $12,939 x13.069 x13199 $11.13;
<br />81.658.971 St 700263 x1]42505 31,]85.963 51,830-424 51675994 81,922,702 81.970575 x2.019643 32069.937
<br />-882.339 -884,398 -x86508 -388,670 -$90,887 .893-159 395.480 -x97875 -x100322 -5102830
<br />51576.632 $1615,865 $1.658.077 $1.697293 31739537 61 ~BZ 835 51.827,214 $1.872.700 51914.321 $1,967,1p5
<br />-61215.8'72 -51258.428 31,302473 31,348.059 31,395,242 -51,ed4.075 31.494.618 -81546929 -ff 1.801,072 51.657.1 C9
<br />6360760 3357.437 3353.604 5369,233 $344.295 8330.760 x332596 x325771 5318.249 $304,997
<br />3200,816 -8200.816 5200.816 -$200,016 3200816 3200.816 60 30 $4 50
<br />337.063 337,063 -537 063 537 L167 -837.063 -x37.063 -537.063 337 063 337 063 -$3] 063
<br />-$4,000 -64.000 54.000 .3a 000 -54,000 -$4,000 -x4.000 -54,000 -x4,000 -$6,000
<br />360.000 -560000 560000 -$60,000 -564000 -x60.00D -860.000 -360,000 -$60.000 -360,000
<br />,x55.153 357.003 359.081 -661.148 -x,63.289 365,504 -$67797 3%0.170 -x72626 375,160
<br />53.728 -$1.525 37356 -x13.795 -x2087.7 -828623 5163.736 3154538 3144561 5133.76E
<br />53.728 ,81.525 37.356 513795 -620.8.3 328.623 5163.736 x154536 814e 55f 313376E
<br />-x1.864 8762 83676 86.097 510.435 31x,312 -$81968 -877269 -x72-280 -686.883
<br />3932 8381 $1639 x3.449 55.218 $7,156 -$40.934 -.838634 -$36140 -~533.d42
<br />-$932 $381 $1039 A3.449 35.218 57.156 340,934 3JB 634 335.140 333.442
<br />$0 30 66 $a $o xo so $a $0 $o
<br />me nlam.4a v,prorma MHp 4°,e n3z6o9
<br />
|