Laserfiche WebLink
, 05/31/2002 11:19 217-428-7256 DOVE PAGE 03 <br /> Vii.PROJEC'1'DEVl�LOPMENT/FINANCINC COS'�'S: Dove,loe./Hamcwtrd Bound Perm !)atc: QS/31/2(N12 <br /> Uela: 8 Vage 6 <br /> DEVELOPMEN'� PER <br /> Htl�GET 11NiT ('OMM}:N1'�ANI)N()'11?ti <br /> /�Cq�r�,. 1��. T�y 7{wS•e-?C � <br /> wequicidon•Lu�d 0 <br /> -Buildin� 100,000 12.500 <br /> Pn-Conitrucda►Ho1dMg Coste � <br /> otlux Fxpa,x.: v <br /> Hard Cott� �-;::.»k,.•a�. <br /> Site Work 0 <br /> Dersalitiaf 40,800 5,100 <br /> Rehtb/Cotuaucdon 582,924 7z,866 <br /> Acceosory Buiidinst 0 <br /> Ge�tetal Reqi 0 <br /> Consnvction Pm�rit a�d Aoa 3,000 375 <br /> Contractar Overhad 5.45% 34,001 4,250 <br /> ContnCtor IRoAt 5.459�i 34,001 4,250 <br /> Cons6vetion Ccs�tin,rncy 10.74% 67.000 8,375 <br /> Pertbr�tana Bond 2,500 313 <br /> Other p <br /> Profatioai►I Serviea .:�`�:�,=::;: :r, . <br /> McRitoct-Dai� 56,100 7,013 <br /> MCtlioxt-SYpervidon 7,400 925 <br /> LegaiFemli�wacuou l,000 !25 <br /> Isnder Is�l Fees p <br /> Sik En�neaini 0 <br /> �PP��1 900 l 13 <br /> ���Y 0 <br /> 6nvironm�nnl Rpas 3,200 a00 <br /> Ldida's Cai B�drr�e p <br /> i,enda"i hupecpauMrchiucwnJ Retiew 0 <br /> Accoundng 0 <br /> ��u��� ��) 0 Function: <br /> �� 0 <br /> Other SoE!Cosh �a�+?f: =. <br /> Tisk w�d R000adi�(ConsuucHon3 0 <br /> Titk and�t000�dinf(P�t) 0 <br /> Survay 0 <br /> Relocation p <br /> Markedn�Iuld I�udeg O.00�Yo 0 <br /> ��� 0 <br /> lateriW Coad tdd P1au�lp�Co�h �".'`"!�r��f;'�7'',."','<:: <br /> Cauwedon Fa{o0 6+wrpnce t,200 t 50 <br /> Ca�suucdon Perfod Tau� 1.000 l25 <br /> Conetruction lnberart � <br /> Pamsn�nt I.o�n Otiain Q <br /> w��`O° 250 31 <br /> T�x Cndit Rwrwdon Fee p <br /> �' 0 <br /> SyadkadsnCo�p �t'':�•:r`�. :'- ... <br /> Orpeiratian(P�rmenhip/[,osal) 0 <br /> 8*+d�e I.oMt BxP�elta dc Fed � <br /> �' 0 <br /> trojee!Reaerp �.�;;�;s�:,�^• • - -. <br /> Repl�amoat ReNrvv(51.000 per�mit) � g,ppp' 1�ppp <br /> laidal Opa�$n�Uof'xit 13,000 l,E73 <br /> Ral Fsuee 6tc�+o�v p <br /> h�sueance P�crow 0 � <br /> � 15,000 1,875 <br /> Dewlepar'e Fte iik:',.�'.;'a:�.% <br /> ��0�'`F� 1.549G I5,000' 1,875 <br /> Maximum of 12%ineludie�con�uttant co� <br /> TOTA,[.CU9T3t T988,276 123,535 II' <br /> ProJeet Rlaaada� I <br /> FlnAue111�/Eq�litr�rep �*��non Loan �at��R Apna�l Pcraenf of <br /> ro+taod Amoon[ �aKod Te�m Rate P�yment Total('oet <br /> Sat 5651,826 +0 40 0•OOYe S�.SQO 41.29'yG <br /> 2nd ZO 0 0 O.00Ye SQ <br /> 31d SO 0 0 O.00Ye SO <br /> 4!h SO 0 0 0.00'/o SO <br /> t3rYnt(s) 5176,000 t 7.2N"/o <br /> Equiq(Owner) 5200.000 (9.42/o <br /> EquieY(Otha') SO <br /> T07'Al.!'WANCRVG: Sf,OZP,dZ6 100% <br />