img341.pdf
Text preview
Total Project Cost:
$3,045,000.00
ection 5A: Annual Costs
Labor (for 6 plus units only):
$3,600.00
Contractor services:
$1,900.00
$0.00
Fuel:
Electricity:
$500.00
Insurance:
$1,500.00
Water and sewer:
$5,200.00
Vacancy, management & administrative fees:
$40,000.00
Parts and supplies;
$300.00
Gas:
$600.00
Real estate taxes;
$45,000.00
Replacement reserve:
$11,400.00
Other:
$100.00
Total annual costs for entire project;
$110,100,00
ection SB: Annual Income from Other Sources
Parking:
Commercial space:
Washing and vending machines:
Other income sources (a);
Descriptions:
$0.00
$0.00
$5,000.00
$0.00
Other income sources (b):
Descriptions:
$0.00
Other income sources (c):
Descriptions:
$0.00
Total annual non-housing income;
Project Sequence No.50766
(FINAL)
$5,000.00
Page 3 of 8