Villa Hermosa N. Marks, Fresno, Ca Jared Martin, Broker, CCIM
|
|
- Dulcie Greer
- 6 years ago
- Views:
Transcription
1 , KW Commercial Jared Martin, Broker, CCIM Phone: Fax: W. Shaw Avenue Fresno, CA kwcommercial.com Each Office is Independently Owned and Operated
2 Table of Contents Real Estate Investment Details... 3 Biography... 4 Property Description... 5 Property Photos... 6 Executive Summary... 7 Pro Forma Summary... 8 Cash Flow Analysis... 9 Annual Property Operating Data Annual Property Operating Data per Sq. Ft Unit Mix Report Detailed General Expenses Property Resale Analysis Financial Indicators Loan Analysis Investment Return Analysis Property Equity Analysis Equity vs. Debt Cumulative Wealth Analysis Operating Income Analysis Gross Income Vs. Operating Expenses Attachment 1... Attachment
3 Real Estate Investment Details ANALYSIS Analysis Date: June 2010 PROPERTY Property: Property Address: Year Built: 1986 Villa Hermosa PURCHASE INFORMATION Property Type: Multi-Family Purchase Price: $6,900,000 Fair Market Value: $7,406,767 Units: 110 Total Rentable Sq. Ft.: 103,088 Resale Valuation 4.0% (annual appreciation) FINANCIAL INFORMATION Down Payment: $2,070,000 Closing Costs: $15,000 Federal Tax Rate: 15.0% State Tax Rate: 8.0% LOANS Debt Term Rate Payment LO Costs Adjustable $4,830, yrs 6.9% $31,810 $48,300 INCOME & EXPENSES Gross Operating Income: $1,142,880 Monthly GOI: $95,240 Total Annual Expenses: ($390,203) Monthly Expenses: ($32,517) CONTACT INFORMATION Jared Martin, Broker, CCIM The calculations and data presented are deemed to be accurate, but not guaranteed. They are intended for the purpose of illustrative projections and analysis. The information provided is not intended to replace or serve as substitute for any legal, accounting, investment, real estate, tax or other professional advice, consultation or service. The user of this software should consult with a professional in the respective legal, accounting, tax or other professional area before making any decisions. page 3 of 36
4 Biography PROFESSIONAL BIO Born in Fresno Ca, Matt attended Bullard High School and graduated in Matt excelled in the classroom and on the sports field competing in both Varsity Football and Baseball. In 1998 Matt attended a baseball camp at Long Beach State and immediately knew that becoming a Long Beach State Dirtbag was his destiny. As a 4 year member of the nationally ranked Long Beach State Baseball team, Matt experienced and developed the work ethic, discipline and drive that he uses in the Real Estate Profession today. Matt finished his undergraduate work at Long Beach State with a B.A. in Philosophy and studied for M.A. in Sports Management. In 2005, Matt moved back to Fresno and began working in the Finance Industry with Accredited Home Lenders and consistently performed amongst the best in the company in total volume and revenue each month. After the subprime meltdown, Matt knew he wanted to stay in the business and decided to go into Commercial Real Estate. In June of 2008 Matt obtained his California Real Estate Broker s License and immediately started in tenant representation and leasing as well as property management under the DBA Royal Realty which he took over from his grandfather who held the name in Fresno for over 60 years. In late 2009, Matt decided to join Keller Williams Westland Realty in Fresno to help launch its Commercial Real Estate Division. Coupled with his Commercial REO team and the Keller Williams network the transition was seamless and successful. Matt s primary focus with KW Commercial will be selling commercial investment properties throughout the Central Valley. Matt currently resides in Fresno, Ca with his wife Gianeh. page 4 of 36
5 Property Description Villa Hermosa 110 Unit Apartment Community Offering Villa Hermosa is a 110 Unit Apartment Community on 5.4 Acres in Fresno, California. As of 2010, Fresno's population was estimated at 505,479, making it the fifth largest city in California, the largest inland city in California, and the 35th largest in the nation. Fresno is located in the center of the wide San Joaquin Valley of Central California, approximately 200 miles (322 km) north of Los Angeles and 170 miles (274 km) south of the state capital, Sacramento. The city is part of the Fresno- Clovis metropolitan area, which, with a population of 1,002,046, is the second largest metropolitan area in the Central Valley after Sacramento. Home to strong neighborhoods, good schools, beautiful parks, vibrant culture, and a rich entrepreneurial spirit. And, let's not forget that Fresno boasts over 300 days of sunshine each year which blesses us with one of the best year 'round climates for outdoor activities anywhere in the country. Villa Hermosa Offers Many Amenities *Gated Community *3 Great Floor Plans to choose from *Laundry Center *Basketball Courts *Children's Playground *Icy Blue Pool Other Important Features Include: *Dishwasher *Washer/Dryer Hookups~ *Gas Water Heater page 5 of 36
6 Villa Hermosa Property Photos Villa Hermosa "A Rental Community" page 6 of 36
7 Executive Summary ACQUISITION COSTS Purchase Price, Points and Closing Costs $6,963,300 Investment - Cash $2,133,300 First Loan $4,830,000 INVESTMENT INFORMATION Purchase Price $6,900,000 Price per Unit $62,727 Price per Sq. Ft. $66.93 Income per Unit $10,931 Expenses per Unit ($3,547) INCOME, EXPENSES & CASH FLOW Gross Scheduled Income $1,202,400 Total Vacancy and Credits ($59,520) Operating Expenses ($390,203) Net Operating Income $752,677 Debt Service ($381,725) Cash Flow Before Taxes $370,952 Total Interest (Debt Service) ($331,708) Depreciation and Amortization ($211,104) Taxable Income (Loss) $209,864 Tax Savings (Costs) ($48,269) Cash Flow After Taxes $322,683 FINANCIAL INDICATORS Cash on Cash Return Before Taxes 17.39% Debt Coverage Ratio 1.97 Capitalization Rate 10.91% Gross Rent Multiplier 5.74 Gross Income / Square Feet $11.66 Gross Expenses / Square Feet ($3.79) Operating Expense Ratio 34.14% page 7 of 36
8 Pro Forma Summary UNIT MIX & ANNUAL SCHEDULED INCOME Type Units Actual Total Market Total TOTALS 110 $1,190,400 $1,190,400 ANNUALIZED INCOME INVESTMENT SUMMARY Price: $6,900,000 Year Built: 1986 Units: 110 Price/Unit: $62,727 RSF: 103,088 Price/RSF: $66.93 Actual Market Gross Potential Rent $1,190,400 $1,190,400 Less: Vacancy ($59,520) $0 Misc. Income $12,000 $148,752 Effective Gross Income $1,142,880 $1,339,152 Less: Expenses ($390,203) ($340,370) Net Operating Income $752,677 $998,782 Debt Service ($381,725) ($381,725) Net Cash Flow after Debt Service $370,952 $617,057 Principal Reduction $50,017 $50,017 Total Return $420,969 $667,074 Cap Rate: 10.91% Pro Forma Cap Rate: 14.48% GRM: 5.7 Pro Forma GRM: 5.2 FINANCING SUMMARY Loan Amount: $4,830,000 Down Payment: $2,070,000 Loan Type: Adjustable Interest Rate: % Term: 30 years Monthly Payment: $31, ANNUALIZED EXPENSES Description Actual Market Replacement Reserves $30,000 $0 Wilmar-Misc Parts $13,721 $3,500 Trash, Water, Garbage $56,825 $27,564 Office Supplies $3,644 $3,000 PGE Vacancies $4,294 $2,200 Pool Care $3,937 $14,000 Management Fee Total $81,216 $24,000 Costless Plumbing $695 $27,000 Calif. Statewide Patrol $3,124 $6,672 Valley Wide Pest Control $3,205 $60,000 Farmers Insurance $57,946 $20,000 Carpet Installation $845 $72,000 Electrician Work $11,683 $58,524 Tel-Tech Communication $1,133 $2,400 Rubios Appliances $5,701 $13,188 Matson Alarm Company $423 $390 Big Bobs Carpet $10,458 $4,752 PGE Common area/office $12,929 $1,180 Farmers Workman Comp $5,639 $0 City Business Tax & Lic. $1,704 $0 Real Property Taxes $77,330 $0 AT&T (all lines) $3,752 $0 Total Expenses $390,203 $340,370 Expenses Per RSF $3.79 $3.30 Expenses Per Unit $3,547 $3,094 page 8 of 36
9 Cash Flow Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 GROSS SCHEDULED INCOME $1,202,400 $1,226,208 $1,250,492 $1,275,262 $1,300,527 $1,326,298 $1,352,584 $1,379,395 $1,406,743 $1,434,638 Turnover Vacancy ($14,802) ($15,098) ($15,400) ($15,708) ($16,022) ($16,343) ($16,669) ($17,003) ($17,343) ($17,690) General Vacancy ($44,718) ($45,612) ($46,525) ($47,455) ($48,404) ($49,372) ($50,360) ($51,367) ($52,394) ($53,442) Total Operating Expenses ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) NET OPERATING INCOME $752,677 $775,294 $798,364 $821,896 $845,898 $870,380 $895,351 $920,822 $946,803 $973,303 Loan Payment ($381,725) ($381,725) ($381,725) ($457,268) ($536,100) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) NET CASH FLOW (b/t) $370,952 $393,570 $416,640 $364,627 $309,798 $330,301 $355,272 $380,743 $406,724 $433,224 Cash On Cash Return b/t 17.39% 18.45% 19.53% 17.09% 14.52% 15.48% 16.65% 17.85% 19.07% 20.31% NET OPERATING INCOME $752,677 $775,294 $798,364 $821,896 $845,898 $870,380 $895,351 $920,822 $946,803 $973,303 Depreciation ($209,494) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) Amortization ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) Loan Interest ($331,708) ($328,145) ($324,329) ($413,797) ($502,540) ($503,300) ($499,044) ($494,295) ($488,997) ($483,086) TAXABLE INCOME (LOSS) $209,864 $226,905 $253,791 $187,854 $123,113 $146,835 $176,063 $206,283 $237,561 $269,972 Income Taxes ($48,269) ($52,188) ($58,372) ($43,207) ($28,316) ($33,772) ($40,495) ($47,445) ($54,639) ($62,094) CASH FLOW (a/t) $322,683 $341,382 $358,268 $321,421 $281,482 $296,529 $314,778 $333,298 $352,085 $371,130 Cash On Cash Return a/t 15.13% 16.00% 16.79% 15.07% 13.19% 13.90% 14.76% 15.62% 16.50% 17.40% Footnotes: b/t = before taxes;a/t = after taxes page 9 of 36
10 Cash Flow Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 GROSS SCHEDULED INCOME $1,463,091 $1,492,113 $1,521,715 $1,551,909 $1,582,708 $1,614,122 $1,646,164 $1,678,847 $1,712,184 $1,746,188 Turnover Vacancy ($18,044) ($18,404) ($18,773) ($19,148) ($19,531) ($19,922) ($20,320) ($20,726) ($21,141) ($21,564) General Vacancy ($54,511) ($55,601) ($56,713) ($57,848) ($59,004) ($60,185) ($61,388) ($62,616) ($63,868) ($65,146) Total Operating Expenses ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) NET OPERATING INCOME $1,000,333 $1,027,904 $1,056,026 $1,084,711 $1,113,969 $1,143,812 $1,174,253 $1,205,302 $1,236,972 $1,269,275 Loan Payment ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) ($540,079) NET CASH FLOW (b/t) $460,254 $487,825 $515,947 $544,632 $573,890 $603,733 $634,174 $665,223 $696,893 $729,196 Cash On Cash Return b/t 21.57% 22.87% 24.19% 25.53% 26.90% 28.30% 29.73% 31.18% 32.67% 34.18% NET OPERATING INCOME $1,000,333 $1,027,904 $1,056,026 $1,084,711 $1,113,969 $1,143,812 $1,174,253 $1,205,302 $1,236,972 $1,269,275 Depreciation ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($218,634) ($209,514) Amortization ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) ($1,610) Loan Interest ($476,491) ($469,133) ($460,923) ($451,763) ($441,543) ($430,141) ($417,419) ($403,225) ($387,389) ($369,719) TAXABLE INCOME (LOSS) $303,598 $338,527 $374,859 $412,703 $452,181 $493,427 $536,589 $581,832 $629,339 $688,432 Income Taxes ($69,827) ($77,861) ($86,217) ($94,922) ($104,002) ($113,488) ($123,416) ($133,821) ($144,748) ($158,339) CASH FLOW (a/t) $390,427 $409,964 $429,730 $449,710 $469,888 $490,245 $510,758 $531,401 $552,145 $570,857 Cash On Cash Return a/t 18.30% 19.22% 20.14% 21.08% 22.03% 22.98% 23.94% 24.91% 25.88% 26.76% Footnotes: b/t = before taxes;a/t = after taxes page 10 of 36
11 Annual Property Operating Data Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $1,190,400 $1,214,208 $1,238,492 $1,263,262 $1,288,527 $1,314,298 $1,340,584 $1,367,395 $1,394,743 $1,422,638 Miscellaneous Income $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 GROSS SCHEDULED INCOME $1,202,400 $1,226,208 $1,250,492 $1,275,262 $1,300,527 $1,326,298 $1,352,584 $1,379,395 $1,406,743 $1,434,638 Turnover Vacancy ($14,802) ($15,098) ($15,400) ($15,708) ($16,022) ($16,343) ($16,669) ($17,003) ($17,343) ($17,690) General Vacancy ($44,718) ($45,612) ($46,525) ($47,455) ($48,404) ($49,372) ($50,360) ($51,367) ($52,394) ($53,442) GROSS OPERATING INCOME $1,142,880 $1,165,498 $1,188,568 $1,212,099 $1,236,101 $1,260,583 $1,285,555 $1,311,026 $1,337,006 $1,363,506 Expenses Replacement Reserves ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) Wilmar-Misc Parts ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) Trash, Water, Garbage ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) Office Supplies ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) PGE Vacancies ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) Pool Care ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) Management Fee Total ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) Costless Plumbing ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) Calif. Statewide Patrol ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) Valley Wide Pest Control ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) Farmers Insurance ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) Carpet Installation ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) Electrician Work ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) page 11 of 36
12 Annual Property Operating Data Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Tel-Tech Communication ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) Rubios Appliances ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) Matson Alarm Company ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) Big Bobs Carpet ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) PGE Common area/office ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) Farmers Workman Comp ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) City Business Tax & Lic. ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) Real Property Taxes ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) AT&T (all lines) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) TOTAL OPERATING EXPENSES ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) NET OPERATING INCOME $752,677 $775,294 $798,364 $821,896 $845,898 $870,380 $895,351 $920,822 $946,803 $973,303 page 12 of 36
13 Annual Property Operating Data Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Rental Income $1,451,091 $1,480,113 $1,509,715 $1,539,909 $1,570,708 $1,602,122 $1,634,164 $1,666,847 $1,700,184 $1,734,188 Miscellaneous Income $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 GROSS SCHEDULED INCOME $1,463,091 $1,492,113 $1,521,715 $1,551,909 $1,582,708 $1,614,122 $1,646,164 $1,678,847 $1,712,184 $1,746,188 Turnover Vacancy ($18,044) ($18,404) ($18,773) ($19,148) ($19,531) ($19,922) ($20,320) ($20,726) ($21,141) ($21,564) General Vacancy ($54,511) ($55,601) ($56,713) ($57,848) ($59,004) ($60,185) ($61,388) ($62,616) ($63,868) ($65,146) GROSS OPERATING INCOME $1,390,536 $1,418,107 $1,446,229 $1,474,914 $1,504,172 $1,534,016 $1,564,456 $1,595,505 $1,627,175 $1,659,479 Expenses Replacement Reserves ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) Wilmar-Misc Parts ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) Trash, Water, Garbage ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) Office Supplies ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) PGE Vacancies ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) Pool Care ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) Management Fee Total ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) Costless Plumbing ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) Calif. Statewide Patrol ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) Valley Wide Pest Control ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) Farmers Insurance ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) Carpet Installation ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) Electrician Work ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) page 13 of 36
14 Annual Property Operating Data Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Tel-Tech Communication ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) Rubios Appliances ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) Matson Alarm Company ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) Big Bobs Carpet ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) PGE Common area/office ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) Farmers Workman Comp ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) City Business Tax & Lic. ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) Real Property Taxes ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) AT&T (all lines) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) TOTAL OPERATING EXPENSES ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) NET OPERATING INCOME $1,000,333 $1,027,904 $1,056,026 $1,084,711 $1,113,969 $1,143,812 $1,174,253 $1,205,302 $1,236,972 $1,269,275 page 14 of 36
15 Annual Property Operating Data per Sq. Ft. Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $11.55 $11.78 $12.01 $12.25 $12.50 $12.75 $13.00 $13.26 $13.53 $13.80 Miscellaneous Income $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 GROSS SCHEDULED INCOME $11.66 $11.89 $12.13 $12.37 $12.62 $12.87 $13.12 $13.38 $13.65 $13.92 Turnover Vacancy ($0.14) ($0.15) ($0.15) ($0.15) ($0.16) ($0.16) ($0.16) ($0.16) ($0.17) ($0.17) General Vacancy ($0.43) ($0.44) ($0.45) ($0.46) ($0.47) ($0.48) ($0.49) ($0.50) ($0.51) ($0.52) GROSS OPERATING INCOME $11.09 $11.31 $11.53 $11.76 $11.99 $12.23 $12.47 $12.72 $12.97 $13.23 Expenses Replacement Reserves ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) Wilmar-Misc Parts ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) Trash, Water, Garbage ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) Office Supplies ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) PGE Vacancies ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) Pool Care ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) Management Fee Total ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) Costless Plumbing ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Calif. Statewide Patrol ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) Valley Wide Pest Control ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) Farmers Insurance ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) Carpet Installation ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Electrician Work ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) page 15 of 36
16 Annual Property Operating Data per Sq. Ft. Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Tel-Tech Communication ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Rubios Appliances ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) Matson Alarm Company ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) Big Bobs Carpet ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) PGE Common area/office ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) Farmers Workman Comp ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) City Business Tax & Lic. ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) Real Property Taxes ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) AT&T (all lines) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) TOTAL OPERATING EXPENSES ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) NET OPERATING INCOME $7.30 $7.52 $7.74 $7.97 $8.21 $8.44 $8.69 $8.93 $9.18 $9.44 page 16 of 36
17 Annual Property Operating Data per Sq. Ft. Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Rental Income $14.08 $14.36 $14.64 $14.94 $15.24 $15.54 $15.85 $16.17 $16.49 $16.82 Miscellaneous Income $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 $0.12 GROSS SCHEDULED INCOME $14.19 $14.47 $14.76 $15.05 $15.35 $15.66 $15.97 $16.29 $16.61 $16.94 Turnover Vacancy ($0.18) ($0.18) ($0.18) ($0.19) ($0.19) ($0.19) ($0.20) ($0.20) ($0.21) ($0.21) General Vacancy ($0.53) ($0.54) ($0.55) ($0.56) ($0.57) ($0.58) ($0.60) ($0.61) ($0.62) ($0.63) GROSS OPERATING INCOME $13.49 $13.76 $14.03 $14.31 $14.59 $14.88 $15.18 $15.48 $15.78 $16.10 Expenses Replacement Reserves ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) ($0.29) Wilmar-Misc Parts ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) Trash, Water, Garbage ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) ($0.55) Office Supplies ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) PGE Vacancies ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) Pool Care ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) Management Fee Total ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) ($0.79) Costless Plumbing ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Calif. Statewide Patrol ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) Valley Wide Pest Control ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) ($0.03) Farmers Insurance ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) ($0.56) Carpet Installation ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Electrician Work ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) ($0.11) page 17 of 36
18 Annual Property Operating Data per Sq. Ft. Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Tel-Tech Communication ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) Rubios Appliances ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) ($0.06) Matson Alarm Company ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) ($0.00) Big Bobs Carpet ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) ($0.10) PGE Common area/office ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) ($0.13) Farmers Workman Comp ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) ($0.05) City Business Tax & Lic. ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) ($0.02) Real Property Taxes ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) ($0.75) AT&T (all lines) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) ($0.04) TOTAL OPERATING EXPENSES ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) NET OPERATING INCOME $9.70 $9.97 $10.24 $10.52 $10.81 $11.10 $11.39 $11.69 $12.00 $12.31 page 18 of 36
19 Unit Mix Report UNIT MIXES # Units Type Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly 23 4 Bed/ 2 Bath 1050 $1,050 $24,150 $1,050 $24, Bed/ 2 Bath 966 $925 $51,800 $925 $51, Bed/ 1 Bath 750 $750 $23,250 $750 $23, page 19 of 36 $0 $0 $0 $0
20 Detailed General Expenses Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total Expenses ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) Replacement Reserves ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) Wilmar-Misc Parts ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) Trash, Water, Garbage ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) Office Supplies ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) PGE Vacancies ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) Pool Care ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) Management Fee Total ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) Costless Plumbing ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) Calif. Statewide Patrol ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) Valley Wide Pest Control ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) Farmers Insurance ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) Carpet Installation ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) Electrician Work ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) Tel-Tech Communication ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) Rubios Appliances ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) Matson Alarm Company ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) Big Bobs Carpet ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) PGE Common area/office ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) Farmers Workman Comp ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) City Business Tax & Lic. ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) page 20 of 36
21 Detailed General Expenses Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Real Property Taxes ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) AT&T (all lines) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) page 21 of 36
22 Detailed General Expenses Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Total Expenses ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) ($390,203) Replacement Reserves ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) ($30,000) Wilmar-Misc Parts ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) ($13,721) Trash, Water, Garbage ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) ($56,825) Office Supplies ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) ($3,644) PGE Vacancies ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) ($4,294) Pool Care ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) ($3,937) Management Fee Total ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) ($81,216) Costless Plumbing ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) ($695) Calif. Statewide Patrol ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) ($3,124) Valley Wide Pest Control ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) ($3,205) Farmers Insurance ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) ($57,946) Carpet Installation ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) ($845) Electrician Work ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) ($11,683) Tel-Tech Communication ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) ($1,133) Rubios Appliances ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) ($5,701) Matson Alarm Company ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) ($423) Big Bobs Carpet ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) ($10,458) PGE Common area/office ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) ($12,929) Farmers Workman Comp ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) ($5,639) City Business Tax & Lic. ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) ($1,704) page 22 of 36
23 Detailed General Expenses Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Real Property Taxes ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) ($77,330) AT&T (all lines) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) ($3,752) page 23 of 36
24 Property Resale Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Projected Property Value $7,703,038 $8,011,159 $8,331,606 $8,664,870 $9,011,465 $9,371,923 $9,746,800 $10,136,672 $10,542,139 $10,963,825 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $7,703,038 $8,011,159 $8,331,606 $8,664,870 $9,011,465 $9,371,923 $9,746,800 $10,136,672 $10,542,139 $10,963,825 Basis at Acquisition $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 Depreciation ($209,494) ($428,129) ($646,763) ($865,397) ($1,084,031) ($1,302,666) ($1,521,300) ($1,739,934) ($1,958,569) ($2,177,203) Adjusted Tax Basis $6,705,506 $6,486,871 $6,268,237 $6,049,603 $5,830,969 $5,612,334 $5,393,700 $5,175,066 $4,956,431 $4,737,797 Resale Tax Gain (Loss) $997,532 $1,524,288 $2,063,369 $2,615,267 $3,180,496 $3,759,589 $4,353,100 $4,961,606 $5,585,707 $6,226,027 Resale Tax Benefit (Cost) ($31,424) ($64,219) ($97,014) ($129,810) ($162,605) ($195,400) ($228,195) ($260,990) ($293,785) ($326,580) Ord. Income Tax Savings (Cost) $10,739 $10,368 $9,998 $9,628 $9,258 $8,887 $8,517 $8,147 $7,776 $7,406 Loan Principal Balance ($4,779,983) ($4,726,404) ($4,669,009) ($4,625,537) ($4,591,977) ($4,555,198) ($4,514,163) ($4,468,380) ($4,417,298) ($4,360,306) Replacement Reserves $30,000 $60,000 $90,000 $120,000 $150,000 $180,000 $210,000 $240,000 $270,000 $300,000 Net Resale Proceeds $2,932,369 $3,290,904 $3,665,581 $4,039,151 $4,416,140 $4,810,212 $5,222,959 $5,655,449 $6,108,832 $6,584,344 Footnotes: b/f = before page 24 of 36
25 Property Resale Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Projected Property Value $11,402,378 $11,858,473 $12,332,812 $12,826,124 $13,339,169 $13,872,736 $14,427,645 $15,004,751 $15,604,941 $16,229,139 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $11,402,378 $11,858,473 $12,332,812 $12,826,124 $13,339,169 $13,872,736 $14,427,645 $15,004,751 $15,604,941 $16,229,139 Basis at Acquisition $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 $6,915,000 Depreciation ($2,395,837) ($2,614,471) ($2,833,106) ($3,051,740) ($3,270,374) ($3,489,008) ($3,707,643) ($3,926,277) ($4,144,911) ($4,354,425) Adjusted Tax Basis $4,519,163 $4,300,529 $4,081,894 $3,863,260 $3,644,626 $3,425,992 $3,207,357 $2,988,723 $2,770,089 $2,560,575 Resale Tax Gain (Loss) $6,883,215 $7,557,944 $8,250,917 $8,962,864 $9,694,543 $10,446,744 $11,220,288 $12,016,028 $12,834,852 $13,668,564 Resale Tax Benefit (Cost) ($359,376) ($392,171) ($424,966) ($457,761) ($490,556) ($523,351) ($556,146) ($588,942) ($621,737) ($653,164) Ord. Income Tax Savings (Cost) $7,036 $6,665 $6,295 $5,925 $5,555 $5,184 $4,814 $4,444 $4,073 $0 Loan Principal Balance ($4,296,718) ($4,225,772) ($4,146,616) ($4,058,301) ($3,959,765) ($3,849,827) ($3,727,168) ($3,590,314) ($3,437,624) ($3,267,264) Replacement Reserves $330,000 $360,000 $390,000 $420,000 $450,000 $480,000 $510,000 $540,000 $570,000 $600,000 Net Resale Proceeds $7,083,320 $7,607,195 $8,157,525 $8,735,987 $9,344,402 $9,984,741 $10,659,145 $11,369,939 $12,119,654 $12,908,710 Footnotes: b/f = before page 25 of 36
26 Financial Indicators Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Gross Rent Multiplier Capitalization Rate 10.91% 11.24% 11.57% 11.91% 12.26% 12.61% 12.98% 13.35% 13.72% 14.11% Cash On Cash Return b/t 17.39% 18.45% 19.53% 17.09% 14.52% 15.48% 16.65% 17.85% 19.07% 20.31% Cash On Cash Return a/t 15.13% 16.00% 16.79% 15.07% 13.19% 13.90% 14.76% 15.62% 16.50% 17.40% Debt Coverage Ratio Gross Income per Sq. Ft. $11.66 $11.89 $12.13 $12.37 $12.62 $12.87 $13.12 $13.38 $13.65 $13.92 Expenses per Sq. Ft. ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) Net Income Multiplier Operating Expense Ratio 34.14% 33.48% 32.83% 32.19% 31.57% 30.95% 30.35% 29.76% 29.18% 28.62% Loan To Value Ratio 62.05% 59.00% 56.04% 53.38% 50.96% 48.60% 46.31% 44.08% 41.90% 39.77% Footnotes: b/t = before taxes; a/t = after taxes page 26 of 36
27 Financial Indicators Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Gross Rent Multiplier Capitalization Rate 14.50% 14.90% 15.30% 15.72% 16.14% 16.58% 17.02% 17.47% 17.93% 18.40% Cash On Cash Return b/t 21.57% 22.87% 24.19% 25.53% 26.90% 28.30% 29.73% 31.18% 32.67% 34.18% Cash On Cash Return a/t 18.30% 19.22% 20.14% 21.08% 22.03% 22.98% 23.94% 24.91% 25.88% 26.76% Debt Coverage Ratio Gross Income per Sq. Ft. $14.19 $14.47 $14.76 $15.05 $15.35 $15.66 $15.97 $16.29 $16.61 $16.94 Expenses per Sq. Ft. ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) ($3.79) Net Income Multiplier Operating Expense Ratio 28.06% 27.52% 26.98% 26.46% 25.94% 25.44% 24.94% 24.46% 23.98% 23.51% Loan To Value Ratio 37.68% 35.64% 33.62% 31.64% 29.69% 27.75% 25.83% 23.93% 22.03% 20.13% Footnotes: b/t = before taxes; a/t = after taxes page 27 of 36
28 Loan Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 LOAN 1 Debt Service Analysis Principal Payments $50,017 $53,579 $57,395 $43,471 $33,560 $36,779 $41,035 $45,783 $51,082 $56,993 Interest Payments $331,708 $328,145 $324,329 $413,797 $502,540 $503,300 $499,044 $494,295 $488,997 $483,086 Total Debt Service $381,725 $381,725 $381,725 $457,268 $536,100 $540,079 $540,079 $540,079 $540,079 $540,079 Principal Balance Analysis Beginning Principal Balance $4,830,000 $4,779,983 $4,726,404 $4,669,009 $4,625,537 $4,591,977 $4,555,198 $4,514,163 $4,468,380 $4,417,298 Principal Reductions $50,017 $53,579 $57,395 $43,471 $33,560 $36,779 $41,035 $45,783 $51,082 $56,993 Ending Principal Balance $4,779,983 $4,726,404 $4,669,009 $4,625,537 $4,591,977 $4,555,198 $4,514,163 $4,468,380 $4,417,298 $4,360,306 page 28 of 36
29 Loan Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 LOAN 1 Debt Service Analysis Principal Payments $63,588 $70,946 $79,156 $88,316 $98,535 $109,938 $122,660 $136,854 $152,690 $170,359 Interest Payments $476,491 $469,133 $460,923 $451,763 $441,543 $430,141 $417,419 $403,225 $387,389 $369,719 Total Debt Service $540,079 $540,079 $540,079 $540,079 $540,079 $540,079 $540,079 $540,079 $540,079 $540,079 Principal Balance Analysis Beginning Principal Balance $4,360,306 $4,296,718 $4,225,772 $4,146,616 $4,058,301 $3,959,765 $3,849,827 $3,727,168 $3,590,314 $3,437,624 Principal Reductions $63,588 $70,946 $79,156 $88,316 $98,535 $109,938 $122,660 $136,854 $152,690 $170,359 Ending Principal Balance $4,296,718 $4,225,772 $4,146,616 $4,058,301 $3,959,765 $3,849,827 $3,727,168 $3,590,314 $3,437,624 $3,267,264 page 29 of 36
30 Investment Return Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Cash Flow - To Date $322,683 $664,065 $1,022,333 $1,343,753 $1,625,235 $1,921,764 $2,236,541 $2,569,840 $2,921,925 $3,293,055 Net Resale Proceeds $2,932,369 $3,290,904 $3,665,581 $4,039,151 $4,416,140 $4,810,212 $5,222,959 $5,655,449 $6,108,832 $6,584,344 Invested Capital ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) Net Return on Investment $1,121,752 $1,821,669 $2,554,613 $3,249,604 $3,908,075 $4,598,676 $5,326,200 $6,091,989 $6,897,456 $7,744,100 Internal Rate of Return N/A 38.27% 33.29% 30.12% 27.77% 26.12% 24.88% 23.91% 23.13% 22.48% Modified IRR 52.58% 36.16% 30.01% 26.04% 23.14% 21.11% 19.58% 18.38% 17.39% 16.56% NPV (cash flow + reversion) $1,170,021 $1,922,126 $2,713,442 $3,451,639 $4,138,426 $4,862,799 $5,630,818 $6,444,052 $7,304,158 $8,212,895 PV (NOI + reversion) $8,455,714 $9,539,130 $10,657,941 $11,813,101 $13,005,593 $14,236,431 $15,506,659 $16,817,353 $18,169,623 $19,564,612 Footnotes: a/t = after taxes; Modified IRR = Modified Internal Rate of Return; PV = Present Value; NPV = Net Present Value; NOI = Net Operating Income Reversion = Amount received from the resale; Net Return on Investment = Cash Flow (a/t To Date) + Net Proceeds from Resale - Invested Capital. page 30 of 36
31 Investment Return Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Cash Flow - To Date $3,683,482 $4,093,446 $4,523,175 $4,972,885 $5,442,774 $5,933,019 $6,443,777 $6,975,179 $7,527,324 $8,098,181 Net Resale Proceeds $7,083,320 $7,607,195 $8,157,525 $8,735,987 $9,344,402 $9,984,741 $10,659,145 $11,369,939 $12,119,654 $12,908,710 Invested Capital ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) ($2,133,300) Net Return on Investment $8,633,502 $9,567,341 $10,547,400 $11,575,573 $12,653,876 $13,784,460 $14,969,622 $16,211,818 $17,513,677 $18,873,591 Internal Rate of Return 21.93% 21.45% 21.04% 20.68% 20.37% 20.08% 19.83% 19.60% 19.39% 19.21% Modified IRR 15.85% 15.24% 14.70% 14.21% 13.78% 13.38% 13.03% 12.70% 12.40% 12.12% NPV (cash flow + reversion) $9,172,125 $10,183,825 $11,250,102 $12,373,196 $13,555,501 $14,799,574 $16,108,151 $17,484,168 $18,930,776 $20,449,029 PV (NOI + reversion) $21,003,498 $22,487,497 $24,017,862 $25,595,885 $27,222,898 $28,900,277 $30,629,439 $32,411,847 $34,249,009 $36,142,482 Footnotes: a/t = after taxes; Modified IRR = Modified Internal Rate of Return; PV = Present Value; NPV = Net Present Value; NOI = Net Operating Income Reversion = Amount received from the resale; Net Return on Investment = Cash Flow (a/t To Date) + Net Proceeds from Resale - Invested Capital. page 31 of 36
32 Property Equity Analysis $13,000,000 $11,700,000 $10,400,000 $9,100,000 $7,800,000 $6,500,000 $5,200,000 $3,900,000 $2,600,000 $1,300,000 Year Legend Initial Equity Equity (loan reduction) Equity (appreciation) page 32 of 36
33 Equity vs. Debt $13,000,000 $11,700,000 $10,400,000 $9,100,000 $7,800,000 $6,500,000 $5,200,000 $3,900,000 $2,600,000 $1,300,000 Year Legend Equity Loan Principal Balance page 33 of 36
34 Cumulative Wealth Analysis $19,000,000 $17,100,000 $15,200,000 $13,300,000 $11,400,000 $9,500,000 $7,600,000 $5,700,000 $3,800,000 $1,900,000 Year Legend Equity (loan reduction) Equity (appreciation) CASH FLOW (a/t) page 34 of 36
35 Operating Income Analysis $1,700,000 $1,530,000 $1,360,000 $1,190,000 $1,020,000 $850,000 $680,000 $510,000 $340,000 $170,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t) page 35 of 36
36 Gross Income Vs. Operating Expenses $1,800,000 $1,620,000 $1,440,000 $1,260,000 $1,080,000 $900,000 $720,000 $540,000 $360,000 $180,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses page 36 of 36
37
38
Financing Education In Minnesota
Financing Education In Minnesota 2016-2017 Created with Tagul.com A Publication of the Minnesota House of Representatives Fiscal Analysis Department August 2016 Financing Education in Minnesota 2016-17
More informationCHAPTER XI DIRECT TESTIMONY OF REGINALD M. AUSTRIA ON BEHALF OF SOUTHERN CALIFORNIA GAS COMPANY AND SAN DIEGO GAS & ELECTRIC COMPANY
Application No: A.1-09-00 Exhibit No.: Witness: R. Austria Application of Southern California Gas Company (U 90 G) and San Diego Gas & Electric Company (U 90 G) to Recover Costs Recorded in the Pipeline
More informationEducational Management Corp Chef s Academy
Educational Management Corp Chef s Academy Morrisville, North Carolina (Raleigh MSA) Exclusively Offered By: Porthaven Partners 8908 S. Yale Ave. Suite 400 Tulsa, OK 74137 Ryan Carter Partner P: 918.496.1464
More informationAn Introduction to School Finance in Texas
An Introduction to School Finance in Texas May 12, 2010 Sheryl Pace TTARA Research Foundation space@ttara.org (512) 472-8838 Texas Public Education System 1,300 school districts (#1 in the nation) 1,025
More information20 HOURS PER WEEK. Barcelona. 1.1 Intensive Group Courses - All levels INTENSIVE COURSES OF
Barcelona 2014 1.1 Intensive Group Courses - All levels These courses consist of 4 hours tuition per day, from 09.30 to 13.30, Monday to Friday. The average number of students per group is 7 and there
More informationMaster of Science in Taxation (M.S.T.) Program
The W. Edwards Deming School of Business Master of Science in Taxation (M.S.T.) Program REV. 01-2017 CATALOG SUPPLEMENT (A Non-Resident Independent Study Degree Program) The University s School of Business
More informationFACILITIES & FINANCING: THE GOOD, THE BAD, AND THE UGLY... Jennifer Afdahl Rice Jonathan Dean, Ed. D. David Sciaretta, Ed. D.
FACILITIES & FINANCING: THE GOOD, THE BAD, AND THE UGLY... Jennifer Afdahl Rice Jonathan Dean, Ed. D. David Sciaretta, Ed. D. March 2015 Agenda The O Farrell Charter Schools Albert Einstein Academies Public
More informationTHE COLLEGE OF WILLIAM AND MARY IN VIRGINIA INTERCOLLEGIATE ATHLETICS PROGRAMS FOR THE YEAR ENDED JUNE 30, 2005
THE COLLEGE OF WILLIAM AND MARY IN VIRGINIA INTERCOLLEGIATE ATHLETICS PROGRAMS FOR THE YEAR ENDED JUNE 30, 2005 - T A B L E O F C O N T E N T S INDEPENDENT AUDITOR S REPORT ON APPLICATION OF AGREED-UPON
More informationNorthern Kentucky University Department of Accounting, Finance and Business Law Financial Statement Analysis ACC 308
Northern Kentucky University Department of Accounting, Finance and Business Law Financial Statement Analysis ACC 308 SEMESTER: Fall 2014 INSTRUCTOR: Dr. J.C. Thompson, e-mail duke@qx.net OFFICE HOURS:
More informationUniversity of Central Florida Board of Trustees Finance and Facilities Committee
ITEM: FFC-1 University of Central Florida Board of Trustees Finance and Facilities Committee SUBJECT: Minor Amendment to the University of Central Florida 2015-25 Campus Master Plan Update DATE: December
More informationAssessment Method 1: RDEV 7636 Capstone Project Assessment Method Description
2012-2013 Assessment Report Program: Real Estate Development, MRED College of Architecture, Design & Construction Raymond J. Harbert College of Business Real Estate Development, MRED Expected Outcome 1:
More informationScholarship Reporting
Scholarship Reporting For tax purposes, scholarships are amounts that benefit an undergraduate or graduate student attending an educational institution in pursuit of a degree. Fellowships are amounts paid
More informationArgosy University, Los Angeles MASTERS IN ORGANIZATIONAL LEADERSHIP - 20 Months School Performance Fact Sheet - Calendar Years 2014 & 2015
SCHOOL PERFORMANCE FACT SHEET CALENDAR YEARS 2014 & 2015 On Time Completion Rates (Graduation Rates) Calendar Year Number of Students Who Began the Program Students Available for Graduation Number of On
More informationFORT HAYS STATE UNIVERSITY AT DODGE CITY
FORT HAYS STATE UNIVERSITY AT DODGE CITY INTRODUCTION Economic prosperity for individuals and the state relies on an educated workforce. For Kansans to succeed in the workforce, they must have an education
More informationNET LEASE INVESTMENT OFFERING. ATI Physical Therapy 4765 Jackson Road Ann Arbor, MI 48103
ATI Physical Therapy 4765 Jackson Road Ann Arbor, MI 48103 TABLE OF CONTENTS TABLE OF CONTENTS I. Executive Profile Executive Summary Investment Highlights Property Overview II. Location Overview Photographs
More informationSCHOOL PERFORMANCE FACT SHEET CALENDAR YEARS 2014 & TECHNOLOGIES - 45 Months. On Time Completion Rates (Graduation Rates)
SCHOOL PERFORMANCE FACT SHEET CALENDAR YEARS 2014 & 2015 On Time Completion Rates (Graduation Rates) Calendar Year Number of Students Who Began the Program Students Available for Graduation Number of On
More informationGRADUATE STUDENTS Academic Year
Financial Aid Information for GRADUATE STUDENTS Academic Year 2017-2018 Your Financial Aid Award This booklet is designed to help you understand your financial aid award, policies for receiving aid and
More informationSTATE CAPITAL SPENDING ON PK 12 SCHOOL FACILITIES NORTH CAROLINA
STATE CAPITAL SPENDING ON PK 12 SCHOOL FACILITIES NORTH CAROLINA NOVEMBER 2010 Authors Mary Filardo Stephanie Cheng Marni Allen Michelle Bar Jessie Ulsoy 21st Century School Fund (21CSF) Founded in 1994,
More informationAlex Robinson Financial Aid
Alex Robinson Financial Aid Image Source: https://www.google.com/search?q=college+decisions+and+financial+fit&espv=2&biw=1366&bih=643&source=lnms&tb m=isch&sa=x&ved=0cagq_auoa2ovchmi6vt40tknxwivee6ich2ipgcw#imgrc=45cmbyr3nan8gm%3a
More informationGlobal Television Manufacturing Industry : Trend, Profit, and Forecast Analysis Published September 2012
Industry 2012-2017: Published September 2012 Lucintel, a premier global management consulting and market research firm creates your equation for growth whether you need to understand market dynamics, identify
More informationLIVE MUSIC RETAIL EST atlanta dairies CREATIVE OFFICE RESTAURANTS 777 MEMORIAL DR.
LIVE MUSIC IN THE HEART OF REYNOLDSTOWN RETAIL EST. 2017 atlanta dairies RESTAURANTS 777 MEMORIAL DR. CREATIVE OFFICE 777 MEMORIAL DR. about REYNOLDSTOWN 95,000 SQUARE FEET Located just off the Beltline,
More informationFiscal Years [Millions of Dollars] Provision Effective
JOINT COMMITTEE ON TAXATION December 3, 2014 JCX-107-14 R ESTIMATED REVENUE EFFECTS OF H.R. 5771, THE "TAX INCREASE PREVENTION ACT OF 2014," SCHEDULED FOR CONSIDERATION BY THE HOUSE OF REPRESENTATIVES
More informationAbout How Good is Estimation? Assessment Materials Page 1 of 12
About How Good is Estimation? Assessment Name: Multiple Choice. 1 point each. 1. Which unit of measure is most appropriate for the area of a small rug? a) feet b) yards c) square feet d) square yards 2.
More informationUniversity of California, Irvine - Division of Continuing Education
Waseda University, Study Abroad 2017 Waseda CS-L (Customized Study - Language Focused Program) at University of California, Irvine - Division of Continuing Education Location: P.O. Box 6050, Irvine, California
More informationQuestion No: 1 What must be considered with completing a needs analysis for a family saving for a child s tuition?
Volume: 443 Questions Question No: 1 What must be considered with completing a needs analysis for a family saving for a child s tuition? A. Where the child will go to college B. Where the family lives
More informationModern Trends in Higher Education Funding. Tilea Doina Maria a, Vasile Bleotu b
Available online at www.sciencedirect.com ScienceDirect Procedia - Social and Behavioral Scien ce s 116 ( 2014 ) 2226 2230 Abstract 5 th World Conference on Educational Sciences - WCES 2013 Modern Trends
More informationDEPARTMENT OF FINANCE AND ECONOMICS
Department of Finance and Economics 1 DEPARTMENT OF FINANCE AND ECONOMICS McCoy Hall Room 504 T: 512.245.2547 F: 512.245.3089 www.fin-eco.mccoy.txstate.edu (http://www.fin-eco.mccoy.txstate.edu) The mission
More informationMichigan and Ohio K-12 Educational Financing Systems: Equality and Efficiency. Michael Conlin Michigan State University
Michigan and Ohio K-12 Educational Financing Systems: Equality and Efficiency Michael Conlin Michigan State University Paul Thompson Michigan State University October 2013 Abstract This paper considers
More informationESL Summer Camp: June 18 July 27, 2012 Homestay Application (Please answer all questions completely)
ESL Summer Camp: June 18 July 27, 2012 Homestay Application (Please answer all questions completely) Family Name (Surname) First Name (Given name) Applicant s Complete Address Male: Female: REGISTRATION
More informationELLEN E. ENGEL. Stanford University, Graduate School of Business, Ph.D. - Accounting, 1997.
ELLEN E. ENGEL September 2016 University of Illinois at Chicago Department of Accounting 601 S. Morgan Street Chicago, IL 60607 Office Phone: (312)-413-3418 Mobile Phone: (847) 644-2961 Email: elleneng@uic.edu
More informationHow to Prepare for the Growing Price Tag
The Skyrocketing Cost of College How to Prepare for the Growing Price Tag Ken O Connor, Director of Student Advocacy, Fynanz, Inc. Mike Sabatino, CFP, Managing Director of Financial Planning and Education,
More informationDescription of Program Report Codes Used in Expenditure of State Funds
Program Report Codes (PRC) A program report code (PRC) is an accounting term and is used for the allocation and accounting of funds. The PRCs (allocations) may change from year to year depending on the
More informationKobe City University of Foreign Studies Exchange Program Fact Sheet Japanese Language Program (JLP)
Kobe City University of Foreign Studies Exchange Program Fact Sheet Japanese Language Program (JLP) 2017-2018 Address Location Website Contact International Office Kobe City University of Foreign Studies(KISCH)
More informationIN-STATE TUITION PETITION INSTRUCTIONS AND DEADLINES Western State Colorado University
IN-STATE TUITION PETITION INSTRUCTIONS AND DEADLINES Western State Colorado University Petitions will be accepted beginning 60 days before the semester starts for each academic semester. Petitions will
More informationApplication Paralegal Training Program. Important Dates: Summer 2016 Westwood. ABA Approved. Established in 1972
Business, Management & Legal Programs Application 2016-2017 Important Dates: Summer 2016 Westwood Paralegal Training Program Monday to Friday, 9am to 12:30pm Application Deadline: May 27, 2016* Program
More informationCharter School Reporting and Monitoring Activity
School Reporting and Monitoring Activity All information and documents listed below are to be provided to the Schools Office by the date shown, unless another date is specified in pre-opening conditions
More informationCapital Budgeting 1. Syllabus
Capital Budgeting 1 Syllabus General Information Business School owner: SDA Bocconi School of Management Module Director: Professor Alberto Dell Acqua Place and date: SDA Bocconi School of Management Via
More informationSAN DIEGO JUNIOR THEATRE TUITION ASSISTANCE APPLICATION
SAN DIEGO JUNIOR THEATRE TUITION ASSISTANCE APPLICATION SUMMER 2017 DEADLINES Return completed applications to the administrative office by the following dates: April 21 June 2 July 14 If auditioning for
More informationWASHINGTON COLLEGE SAVINGS
WASHINGTON COLLEGE SAVINGS EVERY CHILD DESERVES TO GO TITLE BUILDING STUDENT SUCCESS ONE DOLLAR AT A TIME Jacquelyne Ferrado WFAA Conference October 12, 2017 Presenters Event Date SESSION GOALS Raise Awareness
More informationKeyTrain Level 7. For. Level 7. Published by SAI Interactive, Inc., 340 Frazier Avenue, Chattanooga, TN
Introduction For Level 7 Published by SAI Interactive, Inc., 340 Frazier Avenue, Chattanooga, TN 37405. Copyright 2000 by SAI Interactive, Inc. KeyTrain is a registered trademark of SAI Interactive, Inc.
More informationValue of Athletics in Higher Education March Prepared by Edward J. Ray, President Oregon State University
Materials linked from the 5/12/09 OSU Faculty Senate agenda 1. Who Participates Value of Athletics in Higher Education March 2009 Prepared by Edward J. Ray, President Oregon State University Today, more
More informationFrequently Asked Questions about Music Education at IU
How do I obtain an ID card? 501 N. Union is the location of Campus Card Services (855-8711) in the Ashton complex. The picture for your photo ID will be taken then, and you can also get a campus bus pass
More informationMilton Public Schools Fiscal Year 2018 Budget Presentation
Milton Public Schools Fiscal Year 2018 Budget Presentation 1 Background 2 How does Milton s per-pupil spending compare to other communities? Boston $18,372 Dedham $17,780 Randolph $16,051 Quincy $16,023
More informationFundamental Accounting Principles, 21st Edition Author(s): Wild, John; Shaw, Ken; Chiappetta, Barbara ISBN-13:
Dakota College at Course Syllabus Course Prefix/Number/Title: ACCT 200 Elements of Accounting I Credits: 3 Instructor: Kara Bowen Office: Thatcher Hall 109, Bottineau campus Phone: 701 228 5432 Email:
More informationThe term of the agreement will be from July 1, 2014 to June 30, 2015.
Date: May 5, 2014 To: All Interested Photography Service Providers From: Mandi Lighthizer-Schmidt, Communications Coordinator Subject: Requests for School Photography Services Enclosed are specifications
More informationAverage Loan or Lease Term. Average
Auto Credit For many working families and individuals, owning a car or truck is critical to economic success. For most, a car or other vehicle is their primary means of transportation to work. For those
More informationMusic Chapel House Rules and Policies hapelle Musicale Reine Elisabeth, fondation d'utilité publique
1 Music Chapel The Queen Elisabeth Music Chapel endeavors to make access to the Music Chapel possible for all students meeting the artistic admission requirements. Admission to the Music Chapel is based
More informationHigher Education. Pennsylvania State System of Higher Education. November 3, 2017
November 3, 2017 Higher Education Pennsylvania s diverse higher education sector - consisting of many different kinds of public and private colleges and universities - helps students gain the knowledge
More informationLike much of the country, Detroit suffered significant job losses during the Great Recession.
36 37 POPULATION TRENDS Economy ECONOMY Like much of the country, suffered significant job losses during the Great Recession. Since bottoming out in the first quarter of 2010, however, the city has seen
More informationAzusa Pacific University Azusa, CA
C O L L E G E P R O F I L E - O V E R V I E W Azusa Pacific University Azusa, CA Founded in 1899 as the Training School for Christian Workers, Azusa Pacific is a comprehensive Christian, evangelical university
More informationSt. John Fisher College Rochester, NY
C O L L E G E P R O F I L E - O V E R V I E W St. John Fisher College Rochester, NY St. John Fisher is a church-affiliated, liberal arts college. Founded in 1948 as a men's college, it adopted coeducation
More informationMarch 28, To Zone Chairs and Zone Delegates to the USA Water Polo General Assembly:
March 28, 2013 To Zone Chairs and Zone Delegates to the USA Water Polo General Assembly: Thank you for participating in our 2013 Water Polo Assembly. You have a very important role in representing our
More informationCalifornia State University, Los Angeles TRIO Upward Bound & Upward Bound Math/Science
Application must be completed in black or blue ink only. STUDENT INFORMATION Name: Social Security # - - First Middle Last Address: Apt.# Phone: ( ) City: State: Zip Code: Date of Birth: Place of Birth:
More informationLucintel. Publisher Sample
Lucintel http://www.marketresearch.com/lucintel-v2747/ Publisher Sample Phone: 800.298.5699 (US) or +1.240.747.3093 or +1.240.747.3093 (Int'l) Hours: Monday - Thursday: 5:30am - 6:30pm EST Fridays: 5:30am
More informationTeach For America alumni 37,000+ Alumni working full-time in education or with low-income communities 86%
About Teach For America Teach For America recruits, trains, and supports top college graduates and professionals who make an initial commitment to teach for two years in urban and rural public schools
More informationChaffey College Program Review Report
Program Review Title: Program Code: Review Type: Type: Chaffey College Program Review Report Accounting, Financial Services, and Real Estate 502 - ACCOUNTING AND FINANCIAL SERVICES Instructional SLO's
More informationDepartment of Legal Assistant Education THE SOONER DOCKET. Enroll Now for Spring 2018 Courses! American Bar Association Approved
Department of Legal Assistant Education THE SOONER DOCKET Enroll Now for Spring 2018 Courses! American Bar Association Approved Vol. 40, No. 2 November 2017 Legal Assistant Education Schedule SPRING 2018
More informationACADEMIC YEAR STUDYING IN SPAIN
ACADEMIC YEAR 2017-2018 STUDYING IN SPAIN Why choose us? Welcome! 7 private schools in Madrid, Valencia & the Canary Islands Group founded in 1955 with more than 40 years experience Our schools are within
More informationOrange Elementary School FY15 Budget Overview. Tari N. Thomas Superintendent of Schools
+ Orange Elementary School FY15 Budget Overview Tari N. Thomas Superintendent of Schools + The Key Metrics of the Organization: Orange Elementary Enrollment 661 Attendance 94% Average Class Size 22 Student
More informationPeru State College Peru, NE
C O L L E G E P R O F I L E - O V E R V I E W Peru State College Peru, NE Peru State is a public, multipurpose college. Founded in 1867, it is the oldest college in Nebraska. Its 103-acre campus is located
More informationSTUDENT 16/17 FUNDING GUIDE LOANS & GRANTS FOR FULL-TIME POST-SECONDARY STUDIES
STUDENT LOANS & GRANTS FUNDING GUIDE FOR FULL-TIME POST-SECONDARY STUDIES 16/17 CONTENTS The information and amounts in the Student Loans & Grants Funding Guide are current as of June 2016. All amounts
More informationTeaching Financial Literacy to Adult Students: Different Strokes for Different Folks
Teaching Financial Literacy to Adult Students: Different Strokes for Different Folks There is a gap between how adults perceive their financial knowledge and how they test out Source: FINRA Investor Education
More informationEducational Activity Guide
Educational Activity Guide Educational Activity guide table of contents Table of Contents Introduction... 5 Acknowledgment... 7 Act as a Habitat for Humanity affiliate: Advanced edition... 9 Act as a
More informationSuggested Talking Points Graying of Bar for Draft
Suggested Talking Points Graying of Bar for 10-24-14 Draft 10-13-14 The Graying of the Bar is often referenced as a code phrase for access to justice challenges facing our profession, but this graying
More informationHow to Revitalize Your Financial Aid Compliance
How to Revitalize Your Financial Aid Compliance AACS Spring Retreat 2015 May 4, 2015 Sheraton Wild Horse Pass Ron Holt * Sally Samuels Topics for Discussion Compliance Culture Top Down Interaction Between
More informationInstitution-Set Standards: CTE Job Placement Resources. February 17, 2016 Danielle Pearson, Institutional Research
Institution-Set Standards: CTE Job Placement Resources February 17, 2016 Danielle Pearson, Institutional Research Standard 1.B.3 states: The institution establishes institution-set standards for student
More informationOREGON TECH ECONOMIC IMPACT ANALYSIS
OREGON TECH ECONOMIC IMPACT ANALYSIS JANUARY 2016 PREPARED BY: This page left intentionally blank TABLE OF CONTENTS 1 Executive Summary 2 Introduction 3 Oregon Tech s Role in Oregon 4 Career Readiness
More informationDraft Budget : Higher Education
The Scottish Parliament and Scottish Parliament Infor mation C entre l ogos. SPICe Briefing Draft Budget 2015-16: Higher Education 6 November 2014 14/79 Suzi Macpherson This briefing reports on funding
More informationUCLA Affordability. Ronald W. Johnson Director, Financial Aid Office. May 30, 2012
UCLA Affordability Ronald W. Johnson Director, Financial Aid Office May 30, 2012 1 UC is affordable First, Students must: Apply for admission in November File FAFSA and GPA Verification Form between January
More informationGraduate Student Travel Award
Minimum Requirements for Eligibility: Graduate Student Travel Award 2016-2017 The applicant must provide travel-related information in a timely basis to the administrative staff and complete the UTRGV
More informationHOLY CROSS CATHOLIC SCHOOL SCHOOL INFORMATION PROFILE 2015/2016 SCHOOL YEAR
HOLY CROSS CATHOLIC SCHOOL SCHOOL INFORMATION PROFILE 2015/2016 SCHOOL YEAR SCHOOL INFORMATION PROFILE Facility Profile Date: November 21, 2016 School Name Holy Cross Catholic School Street Address 18
More informationATHLETIC TRAINING SERVICES AGREEMENT
ATHLETIC TRAINING SERVICES AGREEMENT THIS ATHLETIC TRAINING SERVICES AGREEMENT is made on this 17th day of May, 2017, by and between Strong Memorial Hospital/UR Medicine Sports Medicine, a division of
More informationName: Giovanni Liberatore NYUHome Address: Office Hours: by appointment Villa Ulivi Office Extension: 312
Class code Instructor Details ACCT-UB9001.001 Name: Giovanni Liberatore NYUHome Email Address: gl29@nyu.edu Office Hours: by appointment Villa Ulivi Office Extension: 312 Class Details Prerequisites Class
More informationNATIONAL CENTER FOR EDUCATION STATISTICS
NATIONAL CENTER FOR EDUCATION STATISTICS Palm Desert, CA The Integrated Postsecondary Education Data System (IPEDS) is the nation s core postsecondary education data collection program. It is a single,
More informationRETAIL SECTOR CONTINUES SLOW RECOVERY AFTER A HARSH WINTER
RETAIL MARKET REPORT: 1Q RETAIL SECTOR CONTINUES SLOW RECOVERY AFTER A HARSH WINTER KEY INDICATORS: Key retail market indicators improved slightly this quarter. Monthly retail sales (ex: motor vehicles
More informationA comparative study on cost-sharing in higher education Using the case study approach to contribute to evidence-based policy
A comparative study on cost-sharing in higher education Using the case study approach to contribute to evidence-based policy Tuition fees between sacred cow and cash cow Conference of Vlaams Verbond van
More informationBook Reviews. Michael K. Shaub, Editor
ISSUES IN ACCOUNTING EDUCATION Vol. 26, No. 3 2011 pp. 633 637 American Accounting Association DOI: 10.2308/iace-10118 Book Reviews Michael K. Shaub, Editor Editor s Note: Books for review should be sent
More informationGrant/Scholarship General Criteria CRITERIA TO APPLY FOR AN AESF GRANT/SCHOLARSHIP
2017-2018 Grant/Scholarship General Criteria CRITERIA TO APPLY FOR AN AESF GRANT/SCHOLARSHIP 1) Student(s) must attend an AESF member Episcopal school 2) An AESF Grant/Scholarship Application and supporting
More informationTrends in Student Aid and Trends in College Pricing
Trends in Student Aid and Trends in College Pricing 2012 NYSFAAA Conference Katrina Delgrosso Senior Educational Manager Agenda What is the College Board Advocacy & Policy Center? Trends in College Pricing
More informationUniversity of Maine at Augusta Augusta, ME
C O L L E G E P R O F I L E - O V E R V I E W University of Maine at Augusta Augusta, ME U Maine at Augusta, founded in 1965, is a public university. Its 165-acre campus is located in Augusta, 50 miles
More informationUNA PROFESSIONAL ACCOUNTING PREP PROGRAM
UNA PROFESSIONAL ACCOUNTING PREP PROGRAM Course: AC 463P Financial Statement Auditing Professor: E-mail: Keith T. Jones, PhD, CPA Professor of Accounting University of North Alabama kjones5@una.edu TEXTBOOK:
More informationClass Numbers: & Personal Financial Management. Sections: RVCC & RVDC. Summer 2008 FIN Fully Online
Summer 2008 FIN 3140 Personal Financial Management Fully Online Sections: RVCC & RVDC Class Numbers: 53262 & 53559 Instructor: Jim Keys Office: RB 207B, University Park Campus Office Phone: 305-348-3268
More informationDifferential Tuition Budget Proposal FY
Differential Tuition Budget Proposal FY 2013-2014 MPA Differential Tuition Subcommittee MPA Faculty This document presents the budget proposal of the MPA Differential Tuition Subcommittee (MPADTS) for
More informationJOB OUTLOOK 2018 NOVEMBER 2017 FREE TO NACE MEMBERS $52.00 NONMEMBER PRICE NATIONAL ASSOCIATION OF COLLEGES AND EMPLOYERS
NOVEMBER 2017 FREE TO NACE MEMBERS $52.00 NONMEMBER PRICE JOB OUTLOOK 2018 NATIONAL ASSOCIATION OF COLLEGES AND EMPLOYERS 62 Highland Avenue, Bethlehem, PA 18017 www.naceweb.org 610,868.1421 TABLE OF CONTENTS
More informationFRAMINGHAM SCHOOL COMMITTEE MEETING MINUTES Superintendent s Conference Room July 15, 2014
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 FRAMINGHAM SCHOOL COMMITTEE MEETING MINUTES Superintendent s Conference
More informationTourism in Aquitaine
AQUITAINE Five Departments Tourism in Aquitaine The Vineyards Les Cabanes Tchanquées La Dune du Pyla THE GIRONDE shaped by the strong presence of water : ocean, Garonne and Dordogne. With 10 000 km 2,
More informationEssential Guides Fees and Funding. All you need to know about student finance.
Essential Guides 2016. Fees and Funding. All you need to know about student finance. Welcome. This booklet gives an overview of student finance and details everything you need to know about fees, government
More informationPOLICE COMMISSIONER. New Rochelle, NY
POLICE COMMISSIONER New Rochelle, NY New Rochelle Community Population 79,557 Source: Vintage 2016 Population Estimates: Population Estimates Located nineteen miles from midtown Manhattan and just thirty
More informationFruitvale Station Shopping Center > Retail
Oakland, CA > Retail > Very rare (i.e. high barriers of entry) freeway visible, surface parked, high volume grocery anchored regional serving center. > Notable tenants include: Food Maxx, Starbucks, Office
More informationLivermore Valley Joint Unified School District. B or better in Algebra I, or consent of instructor
Livermore Valley Joint Unified School District DRAFT Course Title: AP Macroeconomics Grade Level(s) 11-12 Length of Course: Credit: Prerequisite: One semester or equivalent term 5 units B or better in
More informationUEP 251: Economics for Planning and Policy Analysis Spring 2015
UEP 251: Economics for Planning and Policy Analysis Spring 2015 Instructors Mary Davis Urban and Environmental Policy and Planning Office location: 72 Professor s Row mary.davis@tufts.edu; 617-627-4719
More informationGet a Smart Start with Youth
Toolkit work bene ts youth Get a Smart Start with Youth Y O U T H I N T R A N S I T I O N Toolkit Overview Using the Toolkit TOOLKIT OVERVIEW The core component of the Get a Smart Start & Take Charge Toolkit
More informationMMOG Subscription Business Models: Table of Contents
DFC Intelligence DFC Intelligence Phone 858-780-9680 9320 Carmel Mountain Rd Fax 858-780-9671 Suite C www.dfcint.com San Diego, CA 92129 MMOG Subscription Business Models: Table of Contents November 2007
More informationTHE LUCILLE HARRISON CHARITABLE TRUST SCHOLARSHIP APPLICATION. Name (Last) (First) (Middle) 3. County State Zip Telephone
THE LUCILLE HARRISON CHARITABLE TRUST SCHOLARSHIP APPLICATION 1. Name (Last) (First) (Middle) 2. Street City 3. County State Zip Telephone 4. Are you a permanent resident of Harrison County? 5. M F SSN
More informationBHA 4053, Financial Management in Health Care Organizations Course Syllabus. Course Description. Course Textbook. Course Learning Outcomes.
BHA 4053, Financial Management in Health Care Organizations Course Syllabus Course Description Introduces key aspects of financial management for today's healthcare organizations, addressing diverse factors
More informationSimCity 4 Deluxe Tutorial. Future City Competition
SimCity 4 Deluxe Tutorial Tutorial Outline 1. Getting Started 2. Using SimCity 4 Deluxe Tutorial 3. Building Regions 4. Develop Your Strategy 5. Create Your City Understanding the Toolbars 6. Mayor Mode
More informationCOMMUNITY VITALITY DIRECTOR
THE CITY OF WEBSTER CITY IS SEEKING TO FILL THE POSITION OF COMMUNITY VITALITY DIRECTOR SALARY: $46,000 53,000 (D.O.Q.) PLUS, COMPETITIVE BENEFITS PACKAGE THE CITY OF WEBSTER CITY IS AN EQUAL OPPORTUNITY
More informationNATIVE VILLAGE OF BARROW WORKFORCE DEVLEOPMENT DEPARTMENT HIGHER EDUCATION AND ADULT VOCATIONAL TRAINING FINANCIAL ASSISTANCE APPLICATION
NATIVE VILLAGE OF BARROW WORKFORCE DEVLEOPMENT DEPARTMENT HIGHER EDUCATION AND ADULT VOCATIONAL TRAINING FINANCIAL ASSISTANCE APPLICATION To better assist our Clients, here is a check off list of the following
More informationHouse Finance Committee Unveils Substitute Budget Bill
April 28, 2017 House Finance Committee Unveils Substitute Budget Bill On Tuesday, April 25, the House Finance Committee adopted a substitute version of House Bill 49, the budget bill for Fiscal Years (FY)
More informationUnderstanding Fair Trade
Prepared by Vanessa Ibarra Vanessa.Ibarra2@unt.edu June 26, 2014 This material was produced for Excellence in Curricula and Experiential Learning (EXCEL) Program, which is funded through UNT Sustainability.
More information