Laserfiche WebLink
ATTACHMENT NO.4 <br />BUDGET <br />PHASE RS <br />Santa Ar12 - Station D[atrial <br />For-Sale Proforma <br />April 1$, 2010 <br />21M <br />Land Arco 220 f.;r" <br />Pmdud Typo TawNnnm <br />D-*y 14.55 tx*4 W =0 <br />RMOME <br /> Ih at4 VseA S F <br />Plan 1 1388 3 B4REB7 15 3,750 000 250,000 16275 44.38% <br />Plan 2 1 8 2200000 275000 177A2 26.04% <br />Mn 3 - SF•D I w 3 Bm5Ba 3 9DO 000 300 000 216.30 10.85 <br />1- AffordabM 1,30a 3 B&Z50il 3 660 000 220 MOD 16062 7.81% <br />Plan 2 • AW bk 1 Edo 3 Bd2.5Ba 2 490,000 245 000 158.0E 5.80% <br />3- 368 3 W SB.i 1 000 0000 9 37 3 <br /> 46 H 9 <br />Agency ASa13q -yW.000 w B00fdalald Lfft I ' 5a,aW WE 213% <br />Lo! Prwnk ms 0 <br />TQ IRev.nus - 6,450,000 254,063 785.32 100.00% <br /> <br />0-ifa Casts 1280000 40000 28.07 15.15% <br />Mono" NO 360 000 10 838 .60 4.14% <br />Ggv6nangd Fam H50 000 30.0m 21.05 11.36% <br />M.WhM 4 Nf I 9SOO_d an uu Ra.m 7n RR <br />0ha ConsMxIkn 2003740 92,617 .00 35.07% <br /> 1P.000 6,m 4.21 227% <br />trx&mK Cost! 80000 500 1.75 0.05% <br />C,phAwd 764000 5,2a1 3.71 200% <br />DR Tams 40000 1,250 0.80 0.47% <br />vAurm* 170 000 4 Ono 281 1-61% <br />lediffart* 164WO 5,251 3.T1 200% <br />Carl MAO 5W 3.71 20015 <br />Oywtwm. 253.6M. 7 422 5,58 3.D0% <br />Moe Carib RMd Omrmllna COah 4,164,240 130,133 Tim 4929% <br />Fhvx-m Fow and Paem 84 500 g g 1.85 1,00% <br />1W0r CA a 275760 7,392 0.49 3,50% <br />Toh.I C0?RRI1 L*d Fdsnt no Fta071n <br />TOTAL C0312F-SA 5 <br />GROSS MIARGM romt 366 60 <br />7,734,460 <br />1,316,510 10,033 <br />221,103 <br />47.959 8.34 <br />168 47 <br />2495 4S6% <br />64A7% <br />Is-" <br />Cw"Rv01ufC C035 263500 7902 i 5-661 <br />3.00% <br />sod Mndcfll 120750 3,901 275 7.60% <br />sad rx5'b.'k! S4,4001 1,700 1-10 0. <br />TaW S.16rc MA Can4 434,680 13k87 9,81 6.Oo% <br />880,660 201377 10.72 10.57K <br />ATTACHMENT NO. 4-1 <br />D OCS OC11400673041200272-0001