Laserfiche WebLink
TABLE 2 <br />STABILIZED NET OPERATING INCOME <br />FRANCIS XAVIER RESIDENCE <br />SANTA ANA, CALIFORNIA <br />I.Gross Residential Income 1 <br />Manager's Unit - Unit $0 /Unit/Month $0 <br />ELI H&SC/NPLH @ 25% Median/VASH <br />1-Bedroom Units @ (600-Sf)1 Units $250 /Unit/Month 3,000 <br />2-Bedroom Units @ (800-Sf)2 Units $429 /Unit/Month 10,300 <br />ELI H&SC/NPLH @ 25% Median/COSR <br />1-Bedroom Units @ (600-Sf)9 Units $250 /Unit/Month 27,000 <br />VASH/COSR Subsidy <br />ELI H&SC/NPLH @ 25% Median/VASH <br />1-Bedroom Units @ (600-Sf)1 Units $1,349 /Unit/Month 16,200 <br />2-Bedroom Units @ (800-Sf)2 Units $1,567 /Unit/Month 37,600 <br />ELI H&SC/NPLH @ 25% Median/COSR <br />1-Bedroom Units @ (600-Sf)9 Units $595 /Unit/Month 64,300 <br />Gross Rental Income 12 Units $158,400 <br />(Less) Vacancy & Collection Allowance 10.0%Gross Income (15,800) <br />Effective Gross Income $142,600 <br />II.Operating Expenses <br />General Operating Expenses 12 Units $5,680 /Unit $68,200 <br />Property Taxes 2 12 Units $350 /Unit 4,200 <br />HCD Mandatory Interest Payment 3 $2,350,000 NPLH Loan 0.42%NPLH Loan 9,900 <br />Replacement Reserve 3 12 Units $500 /Unit 6,000 <br />Total Operating Expenses 12 Units $7,358 /Unit $88,300 <br />III.Net Operating Income $54,300 <br />1 <br />2 <br />3 <br />Based on the assumption that the Developer will receive the property tax abatement accorded to non-profit housing organizations that own and <br />operate apartment units restricted to households earning less than 80% of the area median income. <br />Based on the requirements of the No Place Like Home (NPLH) Program. <br />Based on Orange County 2018 Incomes distributed by HUD/HCD. As pertinent, the rents are based on rents published in 2018 by HCD, CA H&SC <br />Section 50053, and 30% of SSI. Utility Allowances per the Developer: $29 for 1-Bdrm units; and $40 for 2-Bdrm units. <br />Prepared by: Keyser Marston Associates, Inc. <br />Filename: Francis Xavier Residence PF_1 9 19; Pro Forma; trb 3-30 <br />EXHIBIT 1