|
NewB_(119)_9%_MixedIncome
<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 1,250,000 10,504
<br />Existing Structures
<br />Demolition
<br />1,250,000 10,504
<br />Special Assessments
<br />Other
<br />Other
<br />Holding Costs
<br />Holding Costs
<br />Acquisition/Refinance Total 1,250,000 10,504
<br />CONSTRUCTION
<br />New Construction
<br />Residential 16,065,000 135,000 16,065,000 16,065,000
<br />Garages $ per stall:
<br />Accessory Structures
<br />On Site Work
<br />Off Site Work
<br />Other
<br />Other
<br />New Construction Subtotal 16,065,000 135,000 16,065,000 16,065,000
<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 16,065,000 135,000 16,065,000 16,065,000
<br />General Requirements 6.00% 963,900 8,100 963,900 963,900
<br />Contractor's Overhead 2.00% 321,300 2,700 321,300 321,300
<br />Contractor's Profit 6.00% 963,900 8,100 963,900 963,900
<br />Construction Contract Amount 18,314,100 153,900 18,314,100 18,314,100
<br />Construction Contingency 5.00% 915,705 7,695 915,705 915,705
<br />Total Construction Costs 19,229,805 161,595 19,229,805 19,229,805
<br />ENVIRONMENTAL ABATEMENT
<br />Soil Abatement 25,000 210 25,000 25,000
<br />Lead Abatement
<br />Asbestos Abatement
<br />Other
<br />Abatement Contingency (Agency determined) 1,250 11 1,250 1,250
<br />Abatement Total 26,250 221 26,250 26,250
<br />DEVELOPMENT COSTS
<br />Acquisition/Refinance Subtotal
<br />Workbook Development Costs ‐ Page 14 of 32 3/26/2018 5:25 PM
|