|
A
<br />LFOODYMN
<br />I -MAL PRO).
<br />LANOCCIMACOOI�
<br />Land Cost of Value
<br />4,500,C.�
<br />Deconditlen
<br />375,000
<br />Site Reauddlation
<br />175,000
<br />Total
<br />5,050,ODO
<br />Acculdthan Loan Faq
<br />38,430
<br />Acquisition Legal
<br />19,375
<br />Off -Site improvements
<br />lRd'aga
<br />Total AArpolattion Cost
<br />251,19P
<br />Total Land Cost/ Acquisition Cost
<br />5,301,198
<br />Site Work
<br />1,874,PCC
<br />Structures
<br />1,RC0,677
<br />Gd,e,al .,.I,Add,tS
<br />759,49C
<br />Contractor Overhead
<br />5��,707
<br />Contractor hall,
<br />526,707
<br />Other
<br />General Liability In ... ance
<br />Olin, P,q,fO
<br />Total Ne. Construction I.e.
<br />13,583,461
<br />C,s'.
<br />Sup-M.a
<br />Total Architectural Cents
<br />520,SSg
<br />Tonal Sursey & Engineering
<br />Cdnetruction Loan Interest
<br />87g,689
<br />Cleland.. Fee
<br />1R.,879
<br />Credit Enhancemen
<br />Read P,e.l,.
<br />15,000
<br />TcAos
<br />157,188
<br />171,148
<br />Told & Recording
<br />S7,gC.
<br />Other: (Cl.sq, �.stc)
<br />20,000
<br />.,her
<br />Taal Chostructon Interest Fees
<br />1,493,904
<br />Leon Oragul.11.1 Fcd
<br />Credit unhancerrent/Appication Fee
<br />Tille & Rd.rd,h,
<br />10,000
<br />Tanned
<br />Insensate
<br />15,000
<br />Other: (Closing Costs)
<br />2.,OC.
<br />other: SpeorM
<br />Total Permanent Financing Cost,
<br />Substotals Forward
<br />��Jag�08
<br />LEGA,fAdl `,,
<br />Lender Legal Pa[d by Applicant
<br />75,000
<br />Other: (Partnershe Legal)
<br />150,C.0
<br />Total Attanue, Costs
<br />225,000
<br />Real Relelet,
<br />C.,Itsli,ed Part Reserves
<br />(Spedurne Reserve
<br />203,015
<br />Other: (Transition kaserW)
<br />Total Reserve, Costs
<br />203,015
<br />Total Apposin.1 Costs
<br />15,000
<br />Total Contingent, Cost
<br />OMER Prgbjr0cXT§
<br />TCAC/CDLAC ApplAllocatIon/sIonoterring Fees
<br />RL,542
<br />Ensucamental Audit
<br />Ld,q2.
<br />Lose D.0.1,ron, rull't To.
<br />1,322,457
<br />Permit Processing Fees
<br />786,398
<br />Ca,it.1 Fee,
<br />MarkatIng
<br />115,000
<br />Furnishings
<br />75,899
<br />Matkat Study
<br />23,150
<br />.-flog/R.I.b.rrables
<br />60,000
<br />Set Cast Cnllnllnl
<br />2Sq,4..
<br />Other: Relocation
<br />955,161
<br />Other: lHard Costs CantfingancV)
<br />71G,593
<br />Other: Prearvelopment Interest/HoldIng Costs)
<br />715,804
<br />Other:
<br />other:
<br />Other:
<br />Other:
<br />Total Other Costs
<br />5,180,724
<br />SORTOTAL PROJECTOOST
<br />27,1.$C47
<br />.Wel ... I Overhead/Profit
<br />IRRSRCR
<br />Non Profit Partner Proflt
<br />100,000
<br />lProlect AdmInIstratic
<br />Book 122 A d 1, a1,1sd Isul,
<br />tT g.
<br />Other (Specify)
<br />T.tsl NedI.I., Costs
<br />1,999,999
<br />ITOTAL PROJECT COSTS
<br />29,766,046
<br />A
<br />LFOODYMN
<br />
|