|
+.,UI'IILY- Y 1
<br />Total Units
<br />Weighfad Average
<br />40
<br />DouhLe_Qg.gW_! _CY:
<br />One Bedroom
<br />-Charge for married couple -
<br />only one requires ADL services
<br />• Per occupant, if unrelated
<br />persons and both require
<br />ADL services
<br />$2,160 - $25,920 - $34,560 - $40,659 -
<br />$2,360 $28,320 $37,760 $44,424
<br />$2,950 -
<br />EXHIBIT 1.3
<br />$47,200 -
<br />$55,529 -
<br />$3,750
<br />MINI l+ LSM 9VIA1.l YlNG CASH_Fl4 Yv-L
<br />4 9�_E�EQUIREA+L
<br />E�E48
<br />$70,588
<br />$4,625 -
<br />$19,500 -
<br />$26,000 -
<br />Based on Monthly Service Fees in 1999
<br />$2,025
<br />$24,300
<br />$32,400
<br />'438,1113
<br />Total
<br />Annual
<br />Required
<br />Annualized
<br />Cash Flaw
<br />Annual
<br />Number Monthly
<br />Monthly
<br />Requirement
<br />Gash Flow
<br />Unit Type-
<br />of Units Feet
<br />Fee
<br />After Taxi
<br />Before Taxa
<br />!. Assist.�.i.Yg�+ tt�s
<br />Studio
<br />24 $2,000 -
<br />$24,000 -
<br />$32,000
<br />$37,647 -
<br />$2„200
<br />$26,400
<br />$35,200
<br />$41,412
<br />One Bedroom
<br />16 $2,400 -
<br />$28,800
<br />$38,400
<br />$45,176 -
<br />$2,600
<br />$31,200
<br />$41,600
<br />$48,941
<br />Total Units
<br />Weighfad Average
<br />40
<br />DouhLe_Qg.gW_! _CY:
<br />One Bedroom
<br />-Charge for married couple -
<br />only one requires ADL services
<br />• Per occupant, if unrelated
<br />persons and both require
<br />ADL services
<br />$2,160 - $25,920 - $34,560 - $40,659 -
<br />$2,360 $28,320 $37,760 $44,424
<br />$2,950 -
<br />$35.400 -
<br />$47,200 -
<br />$55,529 -
<br />$3,750
<br />$45,000
<br />$60,000
<br />$70,588
<br />$4,625 -
<br />$19,500 -
<br />$26,000 -
<br />$30.588 -
<br />$2,025
<br />$24,300
<br />$32,400
<br />'438,1113
<br />�i. Aixh±'innet�LS,tte�Ial
<br />6 5ludio 20 $2.950 - $35,400 - 'S41.&W $48.997
<br />$3,450 $41,400 $48,706 $57.301
<br />i
<br />LYRates ara basad ors single ocripancy in 1999 dotlws.
<br />LUsurned 75.0% of the Seniors' cash flow income can ba sllocatW lot, assisted living and
<br />85 0% can be allocated for W,eftioncesisptodal carie.
<br />R-,��rrn".L 3r gar rir� ln,r ia1a of 15 0% .
<br />1
<br />
|