Laserfiche WebLink
EXHIBIT A <br />f1[1A IC/+T !+/"t LST MMC A 1 r%r%1M1k1 1111f11n1l0I =0-r <br />Itemized Cost <br />Per Unit <br />Cost <br />Per 5q. Ft <br />Cost <br />Actual Cost <br />Oo <br />Dev. <br />Cost <br />For Financing Fees and Expenses <br />Bond Premium <br />$ <br />- <br />$ <br />0.0% <br />Credit Report <br />$ <br />- <br />$ <br />0.0°/a <br />Permanent Loan Origination Fee <br />$ <br />$ <br />0.0°/a <br />Permanent Loan Credit Enhancement <br />$ <br />$ <br />0.0% <br />Cost of Issuance/Underwriters Discount <br />$ <br />3,450 <br />$ <br />5.11 <br />$ <br />345,000 <br />0.5%a <br />Title and Recording <br />$ <br />950 <br />$ <br />1.41 <br />$ <br />95,000 <br />0.1% <br />Counsel's Fee <br />$ <br />1,000 <br />$ <br />1.48 <br />$ <br />100,000 <br />0.2% <br />Other.A raisal <br />$ <br />250 <br />$ <br />0.37 <br />$ <br />25,000 <br />0.0% <br />Other. <br />$ <br />- <br />$ <br />- <br />0.0% <br />Subtotal <br />$ <br />5,650 <br />$ <br />8.37 <br />$ <br />565,000 <br />0.9% <br />For Soft Costs <br />Feasibility Study <br />$ <br />- <br />$ <br />0.00/0 <br />Market Study <br />$ <br />180 <br />$ <br />0.27 <br />$ <br />18,000 <br />0.0% <br />Environmental Report <br />$ <br />380 <br />$ <br />0.56 <br />$ <br />38,000 <br />0.1% <br />Tax Credit Fees <br />$ <br />2,993 <br />$ <br />4.43 <br />$ <br />299,280 <br />o.5% <br />Rent -Up <br />$ <br />315 <br />$ <br />0.47 <br />$ <br />31,500 <br />0,0% <br />Consultants <br />$ <br />- <br />$ <br />- <br />0.0% <br />Otherl Accounting <br />$ <br />100 <br />$ <br />0.15 <br />$ <br />10,000 <br />0.0% <br />Otherl Permit, Impact &NP <br />$ <br />4,750 <br />$ <br />7.04 <br />$ <br />475,000 <br />0.7% <br />Subtotal <br />$ <br />8,718 <br />$ <br />12.92 <br />$ <br />871,780 <br />1.4016 <br />For Syndication Costs <br />Organizational (Partnership) <br />$ <br />1,500 <br />$ <br />2.22 <br />$ <br />150,000 <br />0.2% <br />Bridge Loan Fees & Expenses <br />$ <br />- <br />$ <br />- <br />0.0% <br />Tax Opinion <br />$ <br />$ <br />0,0%a <br />Other. <br />$ <br />$ <br />0.0% <br />Subtotal <br />$ <br />1,500 <br />$ <br />2.22 <br />$ <br />150,000 <br />0.2% <br />For Developer's Fees <br />Developers Overhead <br />$ <br />15,728 <br />$ <br />23.30 <br />$ <br />1,572,793 <br />2.5% <br />Developer's Fee <br />$ <br />47,184 <br />$ <br />69.90 <br />$ <br />4,718,380 <br />7.4% <br />Consultant Fee <br />$ <br />- <br />$ <br />- <br />0.0%0 <br />Project Management <br />$ <br />$ <br />0.0% <br />Other: <br />$ <br />$ <br />0.0% <br />Subtotal <br />$ <br />$2,912 <br />$ <br />93.20 <br />$ <br />6,291,173 <br />9.9% <br />For Project Reserves <br />Rent -up Reserve <br />$ <br />7,470 <br />$ <br />11.07 <br />$ <br />747,004 <br />1.2% <br />Operating Reserve <br />$ <br />- <br />$. <br />- <br />0.0% <br />Other. <br />$ <br />$ <br />0.0% <br />Other. <br />$ <br />$ <br />0.0% <br />Subtotal <br />$ <br />7,470 <br />$ <br />11.07 <br />$ <br />747,004 <br />1.2% <br />Total Development Budget <br />$ <br />635,783 <br />$ 941.90 <br />$ <br />63,578,332 <br />100.0% <br />Form 201 H-001 EX. A Project Cost <br />October 5, 2006 <br />