|
The Numbers
| Sources |
|
| Federal
Home Loan Bank of Boston Affordable Housing Program Subsidized Advance |
$274,000
|
| Federal
Home Loan Bank of Boston Affordable Housing Program Direct Subsidy |
274,000
|
| U.S.
Department of Veterans Affairs Grant |
823,100
|
| HUD
Supportive Housing Grant |
298,114
|
| Sponsor's
Equity |
25,000
|
| |
|
| Total
Sources |
$1,694,214
|
| Uses |
|
| Acquisition
and Sales Commission |
$525,000
|
| Construction
and Demolition |
778,931
|
| Construction
Contingency |
91.083
|
| Architectural
and Engineering |
65,000
|
| Financing
Fees |
4,000
|
| Developer
Overhead |
12,200
|
| Development
Consultant |
50,000
|
| Legal
Fees |
12,000
|
| Appraisal,
21E Study, Other Admin. Costs |
30,000
|
| Construction
Loan Interest |
15,000
|
| Equipment
and Furnishings |
60,000
|
| Insurance
and Utilities |
12,000
|
| Operating
Reserve |
15,000
|
| Miscellaneous
Soft Costs |
24,000
|
| |
|
| Total
Uses |
$1,694,214
|
|