Laserfiche WebLink
<br /> <br />EXHIBIT IH <br /> <br />ESTIMATED SOURCES AND USES STATEMENT <br /> <br /> <br />SOURCES AND USES AND PROFIT STATEMENT <br />Bluff Block Commercial and Condos <br /> <br /> <br />Land Acquisition 1,912,750 11.90% <br />Site Work-Environmental, and 1m rovements $ 200,000 1.24% <br />Total Acquisition $ 2,112,750 13.14% <br />Rehabilitation/New Construction 53.45% <br /> 2.18% <br /> 10.52% <br /> 2.65% <br /> 0.00% <br /> 0.00% <br />City Fees-Park Ded, 152,615 0.95% <br />Total Construction costs $ 11,213,041 69.74% <br />Architectural and Engineerin 355,000 2.21 % <br />Total Architectural/Engineering $ 355,000 2.21% <br />Sale Fees and Marketin 853,758 5.31 % <br />Total marketing $ 853,758 5.31% <br />Interim Costs 836,888 5.21 % <br />Financing Fees and Expenses 71,800 0.45% <br />Total Carryin Costs $ 908,688 5.65% <br />Environmental Consultants $ 0.00% <br />Total Special Consultants $ 0.00% <br />Related Costs 109,000 0.68% <br />Total Financing Costs $ 109,000 0.68% <br />Condo Documents-Attorney and Survey 119,000 0.74% <br />Total Title and Recordin $ 119,000 0.74% <br /> 406.000 2.53% <br />Total Other Soft Costs 406,000 2.53% <br />Total Project Cost $ 16,077,237 100.00% <br /> <br /> <br /> <br />E uity Gap <br />Total Proceeds <br />Project Cost <br />Allowable Profit <br /> <br />$ <br />$ <br />$ <br /> <br /> <br />1824344vRED V2 to VI; 10/12/05 <br /> <br />H-I <br />