Laserfiche WebLink
<br />I pROJECD:D SCHEDULE OF CAPITAL INVESTMENT <br />I Rice Creek Cro8singg <br />1 tJses <br /> <br />. L~nd $1,080,000 <br />[)(retopmeot Fee $60,000 <br />Mchitecl Fcc 5186,184- <br />Unused $0 <br />M:Jin Bldg ConstrU~liOD $4,150,000 <br />Solid Prem\Build Risk $8/380 <br />General Condltions $166,000 <br />prc.DevelopmentIBldg Pennlts $30,000 <br />Mnjor '" Minor Mm'eable $530,000 ' <br />u8al FeCi" Organizational $JO,ooO <br />Tille,RcgistnJtion '" pcnnit $0 <br />Audit &. Accounting $S,OOO <br />Markctil\g Cost $405,000 <br />Prc~ Salouy &. F~ $44,979 <br />Const. Per. RE Ta.'C $35,000 <br />finance Fee $315.000 <br />Contingency $250,000 <br />SubLotal $7,29','44 <br />Construction Inlerts& $335,000 <br />[)d,l Setvj~: '-"'eB. NOI 548',000 <br />Negath;e N01 SO <br /> .....-.-. <br />Subtotal $820,000 <br />Total Uses 58,115,544 <br />Sources <br />~Qnslru.ction Loan $7,815,544 96.30% <br />Nonbwestem Equity $300,000 3.70% <br /> $0 0.00% <br />s- <br />Total Sources $8,115,544 100.00% <br /> <br /> fl. <br />CostlUnit CostlSq Ft <br />$12,000 $11.38 <br />$667 $0.63 <br />S2,069 51.96 <br />N/A NfA <br />$46,111 $43.73 <br />$93 $0.09 <br />$1,844 51.75 <br />$333 $0.32 <br />$6,111 $5.80 <br />SUI SO.11 <br />SO $0.00 <br />$56 $O.OS <br />S4,~OO $4.27 <br />$~OO SO.47 <br />$389 $0.37 <br />$3,500 $3.32 <br />$2,778 $2.63 <br />------... <br />$81,06U9 $76.88 <br />$3,722 $J.~3 <br />S~.3a9 $.5.11 <br />$0 $0.00 <br />--............ ..-- <br />$9,111.11 $8.64 <br />$90,112.71 $85.~2 <br /> <br />., <br />