HomeMy WebLinkAboutSources Uses Of FundsRP II
Sources Uses of Funds
Revised
Total Cost CITY OF MIAMI CITY OF MIAMI CITY OF MIAMI DADE COUNTY Private Bank
HOME CDBG SHIP SURTAX EUROBANK
Developers Cost
Land Acquisition $ 240,000 $ - $ 240,000
Soft Cost
Pre -development Costs
575,000 575,000
Construction Cost 3,841,511 841,511 500,000 1,000,000 1,500,000
Grand Total $ 4,656,511 $ 841,511 $ 815,000 $ 500,000 $ 1,000,000 $ 1,500,000
Cost per unit $ 155,217.03 per unit
Sales Price Price Units Revenue
$ 145,000.00 9 $ 1,305,000
135,000.00 2 270,000
125,000.00 19 2,375,000
$ 3,950,000
C:1Documents and Settings\jfigueras.ABDA\My Documents\Ralph Plaza II Sources and Uses revised .5.17.06 (2) 5/18/2006 2:49 PM