HomeMy WebLinkAboutSources Uses Of Funds 2Developers Cost
Land Acquisition
Soft Cost
Pre -development Costs
Construction Cost
Grand Total
Cost per unit
Sales Price
RP II
Sources Uses of Funds
Revised
Total Cost CITY OF MIAMI CITY OF MIAMI CITE' F MIAMI DADE COUNTY Private Bank
HOME CDBG iiP SURTAX EUROBANK
$ 240,000 $ - $ 240,000
575,000 575,000
3,841,511 841,511
500,000
1,000,000 1,500,000
$ 4,656,511 $ 841,511 $ 815,000 $ 500,000 $ 1,000,000 $ 1,500,000
$ 155,217.03 per unit
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:\Documents and Settings\jfigueras.ABDA\My Documents\Ralph Plaza II Sources and Uses revised .5.17.06 (2) 5/18/2006 2:49 PM