|
USES
<br />, I-MALPRO).
<br />=[O5P
<br />LaLOST31TION
<br />�
<br />lanand co:a nnf Valuevawa
<br />4s60,000
<br />oemotRlon
<br />375,000
<br />Site Re uddlauon
<br />175,000
<br />Total
<br />5,050,000
<br />Acquldtlon Loan Fee
<br />38,430
<br />Acquisition legal
<br />19,375
<br />Offsite Improvements
<br />193,393
<br />Total Acqulslaon Cast
<br />251,198
<br />Total land Cort/ Acquisition Cost
<br />5,301,198
<br />�WewWoksmfLCARN:
<br />Site Work
<br />1,874,880
<br />Structures
<br />9,900,677
<br />General Requirements
<br />759,490
<br />Contractor Overhead
<br />5zE,707
<br />Contractor Pahl,
<br />526,707
<br />Other
<br />General Liability In surance
<br />Olien(SpecifO
<br />Total New Construction Los[8
<br />13,588,461
<br />ARGNIiffT�IN4 Pefr' ,-
<br />Oeslgn
<br />520,550
<br />Supe M.a
<br />Total Architectural Costs
<br />520,550
<br />Total Survey&Engineering
<br />1,130,140
<br />Cdnetruction
<br />Loan Interes&FEES
<br />Cleland Rion Loan Interest
<br />174,879
<br />Cleland.. fee
<br />190,879
<br />Credit LnM1ancemen Fae
<br />Readt/Applkallon
<br />Pontl Premium
<br />15,000
<br />Taxes
<br />157,181
<br />e
<br />179,148
<br />Told & RecordingIng
<br />S7,00.Oter:
<br />(Cl.sgg Casts(
<br />20,000
<br />.,her:
<br />Total Construotlbn Interest Fees
<br />1,493,904'
<br />AFFIN_G
<br />Leon Orlglnatlan fee
<br />LeonANEl.11.1
<br />69,058
<br />Credit Enhancement/APPllcatlon Fee
<br />Title & Reaortling
<br />10,000
<br />Taxa
<br />Insensate
<br />5,000
<br />Other (Closing costs) -
<br />70,000
<br />other: speorM
<br />Total Permanent Financing Costs
<br />108,055
<br />Subtotals Forward
<br />22,142,308
<br />LEGACEEES
<br />Lender Legal Pald byApplicant
<br />75,000
<br />Other'. (Partnershe Legal)
<br />150,000
<br />Total Attomey Costs
<br />225,000
<br />Rrves
<br />RentReseeal Rele
<br />Capltalizetl Part serves
<br />Operating Reserve
<br />Ne
<br />303,015
<br />Other(Transition se N)
<br />Total Reserve, Costs
<br />203,015
<br />APPR 15AL
<br />Total Aptinge torts
<br />15,000
<br />Total CanNngeCost
<br />OTNEHPg01ECTCRs'cXT§
<br />TCAC/CDLAC Fees
<br />88,542
<br />uAllocation/Monitoring
<br />EnsLosim omental Audit
<br />Fees
<br />1,332,45]
<br />22,457
<br />Pecmit ProcessingF es
<br />Permit Frocessing Fees
<br />706.398
<br />Capital F
<br />Marketlng
<br />15,000
<br />Furnishings
<br />75,899
<br />Matkat Study
<br />23,150
<br />blas
<br />60,000
<br />Set CasiC nlllnllnl
<br />Set Cast COntingenry
<br />53,400
<br />Other: Relocation
<br />9
<br />955,161
<br />Other:(Nerd Calls Contingency)
<br />715,593
<br />Other: Fretlevelopmenl lnteresC/HOIdIng Costs)
<br />715,804
<br />Other:
<br />Other:
<br />Other:
<br />Other:
<br />Total amen torts
<br />5,180,744
<br />SV7TOTAL PROIER COSI
<br />37,7fi6047
<br />OWeCOPI
<br />Overlie
<br />Neva er Overs cad/Pro TR
<br />1,899,909
<br />Non ProfitPartner Frofll
<br />r
<br />100,000
<br />PIO)eca Adminlsnation
<br />ct Ad
<br />Broker Fees Po d tog ga1,1sd Par[
<br />Const OverslgM1tby Nevelaper
<br />Other (Specify)
<br />Total Oevelopar Costs
<br />1,999,999
<br />TOTAL PROJECT COSTS
<br />29,766,046
<br />
|