Laserfiche WebLink
KOTTINGER GARDENS PHASE I PACE 4 <br /> BASE YEAR(2016)INCOME/OPERATING EXPENSE STATEMENT <br /> LP ADMISSION Revised: 9-Mar-16 <br /> INCOME: <br /> Scheduled Gross Income-Residential 1,192,330 <br /> Scheduled Gross Income-Commercial(Master Lease) 0 <br /> Cant of Care PBRA(Incremental Income) 336,115 <br /> Misc.Income(Fin'I/Misc) 0 <br /> Misc.Income(Laundry) 15,720 <br /> MHSA Operating Subsidy 0 <br /> Vacancy Loss-Residential 5.000% (60,402) <br /> Vacancy Loss-PBRA 5.000% (16,806) <br /> Vacancy Loss-Commercial 0.0% 0 <br /> EFFECTIVE MOSS INCOME 1,466,957 <br /> MENSES-RESIDENTIAL <br /> Administrative <br /> Advertising 1,200 <br /> Legal 1,200 <br /> Accounting/Audit 24,426 <br /> Security 0 <br /> Misc. Made 31,309 <br /> Tot e1Administrative 78,135 <br /> Management Fee 94,320 <br /> Ut2Naa <br /> Fuel 0 <br /> Electricity 50,400 <br /> Gas 5,304 <br /> 0 <br /> Total Utilities 55,704 <br /> Water/Sena 91,600 <br /> Payroll/Payroll Taxes <br /> On-Site Manager/Office Salaries 105,564 <br /> Maintenance Payroll 80,363 <br /> Manager/Maint Unit Expense/(Credit) 0 <br /> payroll Texas/Bona the 75,331 <br /> Total PayrollPyrci Tares 261,262 <br /> atasbae 57,951 <br /> Rear Estate Tarn 9,000 <br /> Maintenance <br /> Painting 2,400 <br /> Repairs 42,004 <br /> Trash Removal 38,000 <br /> Exterminating 3,900 <br /> Grounds 21,600 <br /> Elevator 3,420 <br /> 0 <br /> Total Maintenance 111,324 <br /> Replacement Reserve 58,950 <br /> Other <br /> Service coordinator 117,900 <br /> Misc. Tax/License 504 <br /> 0 <br /> 0 <br /> Total Other 118,404 <br /> TOTAL FffENSES-RESIDENTIAL 936.650 <br /> PUPA(incl.Reserves) 7,150 <br /> PUPA(w/o res/svc) 5,800 <br /> PUPA(w/o taxes/res/svc) 5,731 <br /> TCAC Minimum(w/o taxes/res/svc) 4,800 <br /> TOTAL MENSES-COMMERCIAL 0 <br /> NET AVAILABLE INCOME 530.307 <br /> Less: County Admin Fee 5,700 <br /> ADJUSTED NET AVAILABLE INCOME TOTAL 524,607 <br /> ADJUSTED NET AVAILABLE INCOME: NET OF SECT 8 205,297 <br /> Debt Service Coverage Ratio 1.15 <br /> AVAILABLE FOR DEBT SERVICFaunrnia Hnndng Parmer'kin rnrnnrxtinn 178,519 <br />