|
- -7
<br />DEVELOPMENT SUMMARY
<br />Land Costs
<br />Land Costs
<br />Site & Infrastructure
<br />Total Site Costs
<br />Contingency
<br />sub -total
<br />Main Building Costs
<br />Hard Costs
<br />Contingency
<br />sub -total
<br />Other Building Costs
<br />Total Other BuildingiFFE Costs
<br />Soft Costs - Building Related
<br />All Permitting Costs
<br />Total Municipal Fees
<br />Total Project Mngt Costailnsurance
<br />Developers Fee
<br />Construction Loan .Fees Cost
<br />sub -total
<br />Total Expenses Before Into
<br />Interest Cost
<br />Total Real Estate Costs
<br />Operating Costs Lease -Up & Resents
<br />Total Costs
<br />tc
<br />• RA:. sey "V
<br />175
<br />,kc' $1Unit S./SF % Total
<br />1,524,600 $18,150 $14.08 • 9.1%
<br />385,000 $4,583
<br />38,500 $458
<br />423,500 $5,042
<br />12,237,900 $145,689
<br />611,895 $7,284
<br />12,849,795 $152,974
<br />639,000
<br />$3.55
<br />$0.36
<br />$3.91
<br />$113.00
<br />$5.65
<br />$118.65
<br />2.3%
<br />0.2%
<br />2.5%
<br />73.4%
<br />3.7%
<br />77.1%
<br />$5.90 3.8%
<br />364,000 $4,214 $3.27 2.1%
<br />161,855 $2,165 $1.68 1.1%
<br />218,967 $2,607 $2,02 1.3%
<br />( 360,000 $4,167 $3.23 2.1%
<br />132,000 $1,571 $1,22 0.6%
<br />koQ'• 1,235,822 $14,724 $11.42 74%
<br />$7,607
<br />$16,673,717 $198,497 $153.96 100.0%
<br />$629,249 $7,491 $6
<br />r $17,302,955 $205,988 $159.77
<br />649,972 $7,738 $6.00
<br />• $17,952,937 $213,725 $165.77
<br />
|