Paying for the Construction Interest and Mortgage


We expect to pay for construction interest and a mortgage primarily from growth in new  "Family or Giving Units" as we move to Grace @ Greenhouse Village.  The chart below illustrates how an increase of 20 "Family or Giving Units" by the 2012/13 fiscal year generates most of the incremental funding we anticipate needing.  We currently have about $50,000 in the Building Fund, and will maintain that amount as a minimum reserve to use in any instance where incremental giving does not completely cover construction loan interest or mortgage costs. 

Key assumptions for our forcast include:

  • An increase in "Giving or Family Units" from 90 in the current fiscal year (2009/10), to 95 in 2010/11, to 100 in 211/12, and to 110 in 2010/13
  • Annual giving per unit remains at its average for the past three years
  • Operating expenses, net of interest and mortgage, increase 3% per year, starting in 2010/11

 

Actual

Actual

Actual

Estimated

Estimated

Estimated

Estimated

Fiscal year

2006/07

2007/08

2008/09

2009/10

2010/11

2011/12

2012/13

Contributions

$254,322

$322,446

$276,976

$301,590

$318,345

$335,100

$368,610

Expenses

$234,350

$284,029

$273,388

$282,220

$290,686

$299,405

$308,610

Net available

$  19,972

  $38,417

$3,588

$19,370

$27,659

$35,695

$60,223

Est. loan cost

NA

NA

NA

NA

$30,000

$50,000

$65,000