|
NewB_Senior_4%_Final
<br />Total Costs Per Unit
<br />4%
<br />Credit Basis
<br />9%
<br />Credit Basis
<br />Historic
<br />Credits Basis
<br />Inter‐
<br />med.
<br />Costs Comments
<br />ACQUISITION or REFINANCE EXISTING DEBT
<br />Land
<br />Existing Structures
<br />Demolition 10,000 83
<br />10,000 83
<br />Special Assessments
<br />Other
<br />Other
<br />Holding Costs
<br />Holding Costs
<br />Acquisition/Refinance Total 10,000 83
<br />CONSTRUCTION
<br />New Construction
<br />Residential 15,600,000 130,000 15,600,000 15,600,000
<br />Garages $ per stall:
<br />Accessory Structures
<br />On Site Work
<br />Off Site Work
<br />Other
<br />Other
<br />New Construction Subtotal 15,600,000 130,000 15,600,000 15,600,000
<br />Rehabilitation
<br />Residential
<br />Garages $ per stall
<br />Accessory Structures
<br />On Site Work
<br />Off Site Work
<br />Other
<br />Other
<br />Rehabilitation Subtotal
<br />New and Rehabilitation Subtotal 15,600,000 130,000 15,600,000 15,600,000
<br />General Requirements 6.00% 936,000 7,800 936,000 936,000
<br />Contractor's Overhead 2.00% 312,000 2,600 312,000 312,000
<br />Contractor's Profit 6.00% 936,000 7,800 936,000 936,000
<br />Construction Contract Amount 17,784,000 148,200 17,784,000 17,784,000
<br />Construction Contingency 5.00% 889,200 7,410 889,200 889,200
<br />Total Construction Costs 18,673,200 155,610 18,673,200 18,673,200
<br />ENVIRONMENTAL ABATEMENT
<br />Soil Abatement 100,000 833 100,000 100,000
<br />Lead Abatement
<br />Asbestos Abatement
<br />Other
<br />Abatement Contingency (Agency determined) 5,000 42 5,000 5,000
<br />Abatement Total 105,000 875 105,000 105,000
<br />DEVELOPMENT COSTS
<br />Acquisition/Refinance Subtotal
<br />Workbook Development Costs ‐ Page 14 of 32 3/26/2018 5:31 PM
|