Laserfiche WebLink
� <br />Development Budget (cont Page 2 of 3) <br />Har Mar Apartments - Roseville <br />4. PROFESSIONAL FEES <br />a. Arch./Eng. Design Fee (Tocal 1-3 below) 3,?5% <br />1. Design/Engineering Fee 75.00% 106,463 <br />.'.. Construction Admin/Inspection Fee zo.n�7% 28,390 <br />3. Reimbursables 5.00� 7,098 <br />' U. Legal (Total 1-6 below) <br />1. Developers Legal - Residential Real Estace <br />2. Developer Legal - Commercial Real Esrate <br />3. Developer Legal - Organizational <br />4. Syndication Legal <br />5. Bond Legal <br />6. Other - Lender <br />I c. Other Professional Fees <br />1. Accounting - Cost Cea, Audic <br />?. Construcrion Consultanc Fees <br />3. Other • Historic Consultant Fee <br />d. Developer Fee <br />1. Developer Overhead <br />2. Developer Fee for Service <br />72,000 <br />0 <br />2,500 <br />0 <br />0 <br />2,000 <br />15,000 <br />0 <br />0 <br />SOQ000 <br />500,000 <br />141,950 <br />76,500 <br />15,000 <br />4.00% of Adj TDC <br />4.60% oFAdj TDC <br />i.i�v� <br />TOTAL PROFESSIONAL FEES 1,233,450 <br />Tom1 Projcssional Fea without Developer wnhead and profit 233,450 <br />�, . .. . . .. a� � <br />� �r ;_zr � <br />5. Financing Fees/Costs � �) � . � � Z70,460 � �� , � _.,,y <br />1. Mott�age Fees :.0% 44,979 <br />2. Letter of Credit Fees � <br />3. City/State Application Fees/Other 1,000 <br />4.FHA lnspecrion Fees 0.50% 11,245 <br />5. FHA Mor�gage Insucance 1% 22,490 <br />6. FHA Exam Fee 0. i0% 6,747 <br />7. Discount Points � <br />8. Originacion Fees 24,000 <br />9. Bridge Loan Fees � <br />10. Construction Loan Interest <br />11. Pre development loan interest S�Yo 160,000 ?4 mos 1,600,000 <br />12. Compliance Fees 0 <br />13. Other • inspection fee Q <br />Title Insurance Fees/Recording 21,719 o.iss� <br />1. Premium 4,000 <br />/1K Ownrs Prem <br />?. DisbursementFees 1,700 1_ <br />3. Closing Fees 2,000 <br />4. Recording Fees 1,200 <br />�. Mott. Regis. :.40 5,398 <br />Per 1000 <br />6. Other Fees _ 30 7,422 P�r t000 <br />3UBTOTAL Financing and Title Fees <br />Har Mar Pro Forma2/6/068:02 AM <br />292,180 <br />