 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
> Discovery Gateway
Spectrum (Phase I)
> Discovery Gateway
Spectrum (Phase II)
> Las Vegas
|
| |
 |
| |
Rick
Phillips, CCIM
Vice President
916-677-8139
Phillip J. Hince
Industrial Associate
916-677-8152 |
|
|
PACIFIC TECHNOLOGY SPECTRUM
Industrial Condominiums - Roseville, California
|
|
|
FINANCIAL ANALYSIS
|
SBA
Information:
Shell Purchase Price
Assume:$92/Sq. Ft. (Shell)
*6,720 Sq. Ft.-Unit B6
Building Improvements (Ex: 30%
build-out
@ $40/Sf.Ft.)
Total Project Costs (100%)
Down Payment 10% (rounded)
Interim Bank Financing (90%)
Permanent Bank Financing (50%)
Permanent SBA Debenture (40%)
Monthly Payment - Bank (P&I)*
Monthly Payment - SBA (P&I)**
Combined Monthly Payments
Monthly Payment per Sq. Ft. |
$618,240
$80,640
$698,880
$70,000
$628,880
$349,440
$279,552
$1,992
$1,996
$3,988
$0.59 |
*
WSJ Prime=4.75% - as of 10/8/02. Ex
WSJ Prime + 0.50%=5.25%
** SBA Debenture as of 3/2003
|
|
|
|
|
