HomeMy WebLinkAboutM-81-0354pt was acceptable to the Technical
epared cost estimates for a facil
and 'a capacity of . 983 spaces and 'f
ctural decks and'a capacity of
Revenue'bond.interest rates have'incre`
estimate. of 9.5!per'6ent to-10,5 percen
��5risic�E
cc3�ipaY�
The la
ercial income tel less of the fatal project inebtne.
onstr
Ein�nc
Leveli
N:
D
D'„EXPENSES
:BT,.COVERAGE RATIO
:t .combined 1. 24
4 f. f�"W1
y
THE
T
Y
M&0
XD
t4tT�
m \a
VERAG
LAN
1>20315
00
$3�y2050i70aitali
08y
%_
1+S54f90076y�0
1,283,400'
35y200
1y007i200.
1y09,y9,6044,300
$44,300
1�10
1.24
4 � �
i,426;160'
426,1b0�y200,049r960
3�,200
'844y300
z24
1
$1 678 4.00
$,477j300
4 �7, 300
$1y201y100
1 y 2,37 ,12
Cap talize.�==
Capital
. _
2
�,714y500
y75by�00'
4771300
1y273, 300
1y]53y300
1,153,300
1.10'
4 (2)
1,804,720
1y804;72Q
477 300
►
477y300
1�27,420
1;327,420
1,153,300
1.15
5'
(1)
All estimates based
on 198;1 dollars wl out escalation.'
(2)
Stabilized use, estimated to be achieved in fourth full
year `of operation.