Laserfiche WebLink
A B C D E F <br />1 Marion County Housing Authority <br />2 Salem, Oregon <br />3 <br />4 dev cost 610092.00 <br />5 Total sf 5400.00 land 108000.00 <br />6 dev cost $112.98 psf parking 320000.00 =20*16,000 <br />7 land cost $20.00 psf coi 78750.00 <br />8 land total 2095000.00 rounding 8158.00 <br />9 op exp $0.30 psf TOTAL 1125000.00 <br />10 coi 7.00% <br />11 bonds 1125000.00 month ds 6400.00 <br />12 WAC 5.50°k annual ds 76800.00 <br />13 term 30 DSR int 17600.00 <br />14 DSC 1.10 <br />15 op exp 19440.00 <br />16 monthly 1620.00 <br />17 <br />18 msf asses 1.33 ads-I+opx 78640.00 <br />19 month sav -728.67 ~1.10 86504.00 <br />20 ann sav -8744.00 rent need 7208.67 <br />21 prg sav ~2°~ -354727.28 rent psf 1.33 <br />22 pkg rev 850.00 <br />23 net rent psf 6358.67 <br />24 rent psf 1.18 <br />25 <br />26 <br />27 <br />28 <br />29 <br />30 <br />31 <br />32 <br />