|
The Numbers
| Sources |
|
| Federal
Home Loan Bank of Boston Affordable Housing Program Direct Subsidy |
$208,994* |
| Bank
First Mortgages |
945,000 |
| City
of New Haven |
66,000 |
| State
Housing Tax Credit Program |
203,400 |
| |
|
| Total
Sources |
$1,423,394 |
| Uses |
|
| Acquisition |
$19,776 |
| Construction/Rehab |
1,084,961* |
| Construction
Contingency |
214 |
| Site
Work |
109,912 |
| Financing
Expenses |
20,256 |
| Developer's
Fees |
90,000 |
| Legal
Fees |
7,844 |
| Administration
Fee |
1,550 |
| Appliances |
13,050 |
| Insurance |
12,710 |
| Marketing |
4,000 |
| Maintenance |
12,569 |
| Security |
2,266 |
| Taxes |
35,189 |
| Title
Insurance |
1,193 |
| Utilities |
7,904 |
| |
|
| Total
Uses |
$1,423,394 |
| * Please note that $1,006 was repaid
from sponsor due to cash back to buyer at closing. |
|
|