Laserfiche WebLink
<br /> <br /> <br />First Mortgage-LMIR <br />DEED Funds <br />Greater Minnesota Funds <br />Local Donations <br /> <br />% OF TOTAL <br />19.94% <br />7.43% <br />3.72% <br />0.02% <br /> <br /> <br /> <br />Limited Partner Investment <br />Equity Gap <br />TOTAL SOURCES <br /> <br />63.37% <br />0.87% <br />100.00% <br /> <br />3,409,835 <br />46,716 <br />5,380,577 <br /> <br /> <br />DEMO- SITE PREP 0.00 0.00% 0 <br />CONSTRUCTION COSTS 118,429 <br />BUilDING/LAND IMPROVEMENTS 70.43% 3,789,736 <br />Contingency 150,589 <br />SOFT COSTS <br />PROFESSIONAL SERVICES <br />Architectural, Engineering & Professional Fees 2.93% 157,500 <br />APPRAISALS 0 <br />INSURANCE 0 <br />ACCOUNTING 0 <br />CITY FEES 0 <br />Park Dedication 70,400.00 <br />REAL EST A TE TAXES 0 <br />COST OF ISSUANCE <br />Interim Costs 5.45% 293,046 <br />Financing fees and expenses 2.37% 127,768 <br />Related Costs 1.50% 80,469 <br />Syndication Costs 15,000 15,000 <br />PERMANENT LOAN 0 <br />ACCRUED EXPENSES 0 <br />LETTERS OF CREDIT 0 <br />CLOSING COSTS 0 <br />PROJECT MANAGEMENT <br />CASH ACCOUNTS 2.85% 153,378 <br />Total Soft Costs 1,440,251 <br />TOTAL USES 100.00% 5,380,577 <br /> <br /> <br />I 824344vRED V2 to VI; 10/12/05 <br /> <br />M-3 <br />