Laserfiche WebLink
Sample Pro Forma Singla Family Rentals <br />Sample NSP Single-Family Rental Developrnent Budget <br />Project Neme: Addiron place <br />Developer; <br />Addregc: <br />Use.s <br />Costs: <br />Gonstruction <br />i 449.600 <br />Bond Promlum <br />,'onstrqglio n Contingency 10%i 491,560 <br />Soft Costs: <br />Sources <br />Supportabla Oeft fsce Operzttng Budget) <br />Addlllonal Sources of Funds: <br />NSP Sofl 2nd Mortgage <br />Owner/lnvestor Equity <br />Olher <br />Total Developmenf Sourcesi <br />Gap(Or Excess SourcesJ ; <br />Green Cells are User lnput <br />0 White Cells are Aulomaticslty Calcutated Values <br />207,870 <br />(1,803,282) <br />2,321,O4 <br />s <br />$ <br />$ <br />$ <br />$ <br />s <br />Demolitlon 10.000s <br />s 30.000 <br />or $20.000 <br />$2.500 <br />s 5.000 <br />I and <br />$ <br />s 2.000 <br />of $ <br />$ <br />CanYing Co$ts - Real Estate <br />$ <br />$ <br />$ <br />fiI <br />$ <br />$ <br />Loan Fee <br />Construclion interest <br />$3.000 <br />Soft gost Contlngency l0o/o 6,750 <br />Dev?loper Fee 7So/a b 86322I 161,072 <br />465,632