|
Unit IIICase Studies:
Applying Community Development
Finance Skills to Come up with the Money

Main Street Mixed-Use Development
in the City of Windsong
Annie Oakley Budget Exhibits
Coming up with the Money
Case Study Analysis: Evaluating Finance
Projects
Suggested Answers to Annie Oakley Case
Update
Case Study One

Directions: Read this case study carefully.
Below, you will be asked to evaluate the unmet needs, assets
and opportunities of the imaginary community. Then, you will
have the opportunity to work through three scenarios to finance
a community development project. You can compare your answers
with the suggested answers at the end of this segment. Keep
in mind, there is no single way to approach community development
finance; so, there is no one right set of answers or opinions
with regard to this case study. Be aware, also, that this
is a simplified approach to such financing; in real life,
other factors might also need to be considered in drawing
up such a plan.
Main Street Mixed-Use
Development in the City of Windsong

Background
The city of Windsong (population 12,500) is located just
outside of Plateau City (population 354,805). Both are in
Arrowhead County, which is in the state of Jefferson. Before
World War II, downtown Windsong was the community's primary
commercial hub. Downtown buildings usually had several tenants--typically
a ground-floor retailer and several upper-floor offices or
apartments. Together, these tenants provided enough rent for
property owners to keep their buildings in good condition.
Not only was downtown the center of the community's commercial
life, it was also an important part of its social life. People
thronged the streets on Saturday nights to meet friends, see
a movie and window-shop.
In the 1960s, downtown Windsong sank under the weight of its
own apathy. Neglected buildings, boarded-up storefronts and
empty, trash-strewn streets gradually reinforced the public
perception that nothing was happening downtown and that nothing
in downtown was worth saving. With the economic boom of the
1980s, Windsong also saw increased development occurring outside
traditional areas.
A building on Lemp Street in downtown Windsong housed until
recently a 30-year-old pub called Annie Oakley's. When
the building's owner allowed the property to go into
foreclosure, Jack King, proprietor of Annie Oakley's,
was disappointed to see his successful business close. So,
he bought the two-story building for $250,000 and decided
to redevelop it. He has an additional $50,000 available for
the project. Mr. King envisions a project that would provide
affordable rental housing and help revitalize the downtown
area by providing retail stores. Mr. King's plan is to
renovate the property, which he will call the Annie Oakley
Building, to include 10 one-bedroom, affordable apartments
and seven commercial storefronts. The Annie Oakley pub will
reopen as part of the redevelopment. Rents are expected to
range from $400 to $525 a month. Mr. King has identified commercial
tenants who are interested but only if small-business financial
assistance is available.
Your challenge is to put together a community development
finance package that will enable Mr. King to realize his goal
by applying the three principles of people, process and money.
Let's walk through these principles one-by-one.
People
The main people who would be involved in this project initially
are Mr. King and the members of the newly formed Main Street
Windsong, a downtown revitalization group. You will act as
if you are a board member of this group.
Mr. King, the developer, is an entrepreneur who not only
operated Annie Oakley's but also owns and continues to
operate other restaurants and other small, successful development
projects in the area. His most recently completed project
is in a nearby town and contains a family-style restaurant/bar,
18 efficiency apartments that rent at market rates and bed-and-breakfast
accommodations.
Main Street Windsong is comprised of downtown merchants and
property owners, among others who have an interest in the
success of the area. They view downtown Windsong as a neighborhood
commercial district and believe it is important to the economic
health of the community and to the quality of life in the
community. Main Street Windsong is affiliated with the National
Main Street revitalization program.
Although Main Street Windsong has just begun its work, it
has already made the following observations:
Storefront vacancies. Although the group doesn't
know exactly how many businesses there are, the general
perception is that most of the Main Street storefronts are
vacant.
Resident population. The 2000 census indicates the
population in the downtown census tract has a total of 24
people.
Ownership. Of the few businesses that occupy downtown
buildings, most do not own the building. The actual number
of tenants and owners is unknown, as are names and addresses
of all building owners.
Jobs. No one knows the exact figures, but Main Street
Windsong believes that a lot of people work downtown.
Deteriorating facades. An architect in town just
completed an assessment and noted that nearly every original
facade on downtown buildings was in need of substantial
rehabilitation. The condition of the others couldn't
be determined because aluminum facades had been installed
on them in the early 1970s.
Deteriorating buildings. The majority of downtown
buildings have had no new paint, tuckpointing or roofs in
many years. Some of the buildings' tenants have closed
upper levels for fear of unsafe conditions. Most tenants
are responsible for completing roof patches.
Poor public infrastructure. Public works--including
streets, curbs, sidewalks, drainage and sewers--were
last updated in the early 1960s. Parking is inadequate.
Pedestrian crossings don't accommodate the handicapped.
Landscaping is nonexistent.
Process
Here are some of the sources where you can start your search
for financing and for other help for Mr. King.
Sadie Hawkins Bank has been located in Windsong for 70 years.
Its loans include both residential and commercial mortgages,
with a lending limit of $250,000. The bank usually does not
make construction loans, preferring to originate permanent
debt-financing. For those who can persuade the bank to make
a construction loan, the current rate is prime plus 3 percent,
and the term is generally for 12 months. Mr. King believes
that the bank will give him a construction loan because he
has been a long-time customer. Once the construction is done,
he assumes that the bank will give him permanent financing--a
mortgage of anywhere from 15 to 30 years.
The Community Preservation Corp. is a nonprofit, mortgage-lending
consortium established in 1974 by Plateau City banks and insurance
companies to finance affordable housing. Fifty commercial
banks, savings institutions and insurance companies participate
in CPC activities in the Plateau City region. CPC offers all
of the interlocking pieces of a public and private support
system to serve as a one-stop intermediary. It makes mortgages
and offers credit enhancements and forward commitments. A
new product offered by CPC is a statewide Small Building Loan
Program that provides rehabilitation financing for owner/occupants
of buildings with 20 units or fewer. The maximum loan is one-third
of the total project cost. The term is 12 months. The program
offers faster, simplified loan processing and extensive technical
support. (For example, the program's experts advise owners
about government agency filings that are required to obtain
real estate tax benefits. The program's experts also
provide information about experienced local architects and
contractors.) In addition, while CPC construction loans typically
are 2 percentage points above prime, the loans through the
Small Building program are 1 point above prime.
The Main Street Windsong program shouldn't be counted
on for funds just yet. After all, it is just getting off the
ground. But its organizers firmly believe that the four areas
of concentration of the National Main Street program--organization,
promotion, design and economic restructuring--are vital
for the successful revitalization of downtown Windsong. The
organizers intend to raise $1.5 million for a small-business
fund, which should help Mr. King attract tenants.
In the meantime, the director of the Main Street program
did some investigating and discovered that Arrowhead County
has federal HUD funds available from the Home Investment Partnership
Act program, commonly called HOME. This money is available
through a competitive application process. The loans are limited
to $150,000 per application. The good news is that HOME loan
funds charge no interest; in addition, the loan may be forgiven
after 15 years if the apartments maintain their affordability
to low- and moderate-income occupants.
When the director of Main Street Windsong shared the information
about the HOME program with the Main Street board, one board
member suggested that federal Community Development Block
Grant (CDBG) money may also be available for this type of
activity. A CDBG loan could be made by the city of Windsong
for up to $170,000 at no interest for 20 years if the project
meets economic revitalization guidelines of the program.
The Main Street program also has access to a historic preservation
grant program that offers grants up to $50,000 with a 50 percent
match. There are strict rules to satisfy design standards
and building codes.
Now that you have identified the people and the process,
how will you come up with the money? That's your challenge.
But before you start analyzing this case study, review Mr.
King's basic budget below.
Back to the top
Annie Oakley Budget
Exhibits

The interplay of financial and non-financial information
will be useful when thinking about coming up with the money
for the Annie Oakley project. The exhibits are provided for
informational purposes only. They include the type of information
a lender, for example, would need to have to calculate if
operating income will cover the debt payments on the project.
Consider the following question: What is the monthly operating
budget and how may it be matched to the project development
budget? Keep in mind that your net operating income would
have to cover all of your financing and other costs.
|
Table 1. Development Budget
|
|
Hard Costs
|
|
|
Building acquisition
|
$250,000
|
|
Renovation
|
485,000
|
|
Contractor fee
|
50,000
|
|
Total
|
785,000
|
|
|
|
Soft Costs
|
|
|
Contingency 9%*
|
$45,000
|
|
Architectural 3.5%*
|
17,500
|
|
Dispursing fees 1.5%*
|
7,500
|
|
Legal fees
|
5,000
|
|
Other fees
|
5,000
|
|
Total
|
80,000
|
|
Hard & soft costs subtotal
|
865,000
|
|
Financing cost (to be determined)
|
|
|
Total Project Cost
|
|
|
|
|
*These are percentages of renovation costs. These percentages
are approximations of those that are sometimes used
in the industry. The dollar amounts that go with these
percentages have been generously rounded off to make
calculations easier.
|
|
Table 2. Projected Monthly Operating
Budget (Income and Expense Statement)
|
|
Rental Income
|
|
|
3 units at $400/month
|
$1,200
|
|
6 units at $450/month
|
2,700
|
|
8 units at $525/month
|
4,200
|
|
Rent revenue
|
8,100
|
|
Less 10 percent vacancy
|
810
|
|
Total Rental Income
|
7,290
|
|
|
|
Operating Expenses
|
|
|
Leasing and administrative
|
|
Property manager/leasing agent
|
$1,000
|
Maintenance contract
|
500
|
Advertising
|
40
|
Office supplies
|
30
|
Telephone
|
20
|
Insurance
|
300
|
Property taxes
|
100
|
Utilities
|
900
|
Replacement reserve
|
500
|
Total operating expenses
|
3,390
|
|
Net Operating Income
|
3,900
|
Back to the top
Coming up with the
Money

Let's start identifying financing sources.
As a board member of Main Street Windsong, you are responsible
for assisting small-business owner Jack King in obtaining
the initial financing for the rehabilitation of the mixed-use
downtown property. How much money is really needed, where
will it come from and how may it be used? (Assume the prime
rate is 7 percent, and don't worry for now about long-term
financing.
Back to the top
Case Study Analysis:
Evaluating Finance Projects

Instructions:
After reading the case study, complete this step-by-step evaluation
of the project. Then, compare your answers with the suggested
answers below.
Step 1. Define Unmet Finance Needs
What is going on in Windsong that warrants attention?
Is there an unmet need the project is attempting
to address?
What exactly is Annie Oakley's?
What type of project will this turn out to be?
What are the goals of the project?
Step 2. Recognize Assets (either in
the community or available to the community)
What is the management capacity of the initiative?
What skills or resources could be brought to the
initiative to improve performance?
Step 3. Identify Types of Funding
Choices
Our case study mentions several financing sources that are
available. Fill in the table below with the name of each funding
source, the type (equity, construction loan, grant, etc.),
the rate, the term (length of loan) and conditions or restrictions
on the money. Include Mr. King's investments on your
list. Then, compare your answers with those provided later.
|
Mr. King's List of Possible Financing
Sources
|
|
Source
|
Type
|
Rate
|
Term
|
Amount and Conditions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Before you continue, you might want to try this exercise.
|
Calculating Financing Costs
When money is borrowed, interest is charged. How interest
is calculated is usually complicated. This exercise
will only give you a taste of how it's done in
real life. This exercise serves as a reminder that the
cost of borrowed money must be included in any community
development finance project.
In the following example, the lender calculates the
interest charge by multiplying the entire loan amount
by the interest rate.
Example:
|
Loan Amount
|
Interest Rate
|
Term
|
Financing Costs
|
|
$10,000
|
5%
|
12 months
|
$500
|
Formula: 10,000 x .05 = 500
Now it's your turn.
What will be the financing cost for each of the following?
Fill in the blank space with your answer.
|
Loan Amount
|
Interest Rate
|
Term
|
Financing Costs
|
|
$50,000
|
5%
|
12 months
|
|
|
$50,000
|
8%
|
12 months
|
|
|
$50,000
|
9%
|
12 months
|
|
|
$150,000
|
10%
|
12 months
|
|
|
$250,000
|
10%
|
12 months
|
|
|
$500,000
|
12%
|
12 months
|
|
Answers
|
Step 4. Determine Financing to Cover
the Cost of the Project
The goal of this step is to review the project costs and
the sources of money that are available to pay for the uses.
You should work toward balancing the two. The costs can equal
the sources of money or total less than the sources but can't
exceed them.
Scenario 1

As you can see, there are three blank spaces in the Uses
table that have yet to be filled in: the subtotal, the financing
costs and the total project cost. You can add up the hard
and soft costs to get the subtotal--a preliminary idea
of how much money you need to come up with. The financing
cost will have to be filled in later--you can't do
it now because you don't know yet if you will be tapping
into sources of money that charge interest. Only after you
go through this process will you be able to come up with a
total project cost.
Uses
|
Project Costs
|
$ Amount
|
|
Hard Costs
|
|
|
Building acquisition
|
250,000
|
|
Renovation
|
485,000
|
|
Contractor fee
|
50,000
|
|
Total Hard Costs
|
785,000
|
| |
|
Soft Costs
|
|
|
Contingency 9%
|
45,000
|
|
Architectural 3.5%
|
17,500
|
|
Disbursing fees 1.5%
|
7,500
|
|
Legal fees
|
5,000
|
|
Other fees
|
5,000
|
|
Total Soft Costs
|
80,000
|
|
Total Hard Costs
|
785,000
|
|
Hard & Soft Costs Subtotal
|
|
|
Financing costs
|
|
|
Total Project Cost
|
|
How would you start to decide which sources of funding to
use? Which sources are the most attractive?
Sources
Use the list of possible financing sources that you developed
for Mr. King (or see the list provided in the answers) to
fill in the Sources table to determine how to come up with
the money for this project. (Hint: You'll want to turn
first to the sources of money that cost the least and carry
the least-restrictive conditions.)
Don't worry about the "$ Adjusted" column
for now; you will see what that is for in a minute.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
Total
|
|
|
Once you determine the sources, calculate your financing
costs (if any) and write this figure in at the end of the
"Soft Costs" on the Uses table.
Is the total of uses equal to or less than the total
of sources? If not, then you still have a funding gap. Rework
your sources to cover the total project cost. Use the "Adjusted"
column for your next attempt. Remember to adjust financing
costs accordingly.
When you balance uses and sources, answer the following
questions:
Why did you choose the sources that you did?
Did you remember to follow any terms or conditions
tied to the sources?
Scenario 2

You recently learned that CDBG financing is not available
for this project. Refer to the list of possible financing
sources to fill in the Sources table to determine how to finance
this project. You may not use CDBG funds for this scenario.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
Total
|
|
|
Once you determine the sources, calculate your financing
costs and write this figure in at the end of "Soft Costs"
on the Uses table on the next page.
Uses
|
Project Costs
|
$ Amount
|
|
Hard Costs
|
|
|
Building acquisition
|
$250,000
|
|
Renovation
|
485,000
|
|
Contractor fee
|
50,000
|
|
Total Hard Costs
|
785,000
|
|
|
|
|
Soft Costs
|
|
|
Contingency 9%
|
$45,000
|
|
Architectural 3.5%
|
17,500
|
|
Dispursing fees 1.5%
|
7,500
|
|
Legal fees
|
5,000
|
|
Other fees
|
5,000
|
|
Total Soft Costs
|
80,000
|
|
Total Hard Costs
|
785,000
|
|
Hard & Soft Costs Subtotal
|
|
|
Financing cost (to be determined)
|
|
|
Total Project Cost
|
|
Is the total of uses equal to or less than the total
of sources? If not, then you still have a funding gap. Rework
your sources to cover the total project cost. Use the "Adjusted"
column for your next attempt. Remember to adjust financing
costs accordingly.
When you balance uses and sources, answer the following
questions:
Why did you choose the sources that you did?
Did you remember to follow any terms or conditions
tied to the sources?
Scenario 3

In this scenario, bank financing is not available. CDBG
is available, but with a maximum of $50,000. (Round off the
CPC loan to $300,000.) Begin making your selection of sources
from your own list of possible financing sources or from the
list provided in the answers section. This time, feel free
to adjust your "soft costs" on the Uses table, pretending
that you might be able to get some of the professional services
donated or at a reduced price.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
1.
|
|
|
|
2.
|
|
|
|
3.
|
|
|
|
4.
|
|
|
|
5.
|
|
|
|
6.
|
|
|
|
7.
|
|
|
|
Total
|
|
|
Once you determine the sources, calculate your financing
costs and write this figure in at the end of "Soft Costs"
on the Uses table.
Uses
|
Uses
|
$ Amount____
|
Adjusted
|
|
Hard Costs
|
|
|
|
Building acquisition
|
$250,000____
|
|
|
Renovation
|
485,000____
|
|
|
Contractor fee
|
50,000____
|
|
|
Total Hard Costs
|
785,000____
|
|
|
|
|
|
|
Soft Costs
|
|
|
|
Contingency
|
|
|
|
Architectural
|
|
|
|
Dispursing fees
|
|
|
|
Legal fees
|
|
|
|
Other fees
|
|
|
|
Total Soft Costs
|
|
|
|
Total hard Costs
|
785,000____
|
|
|
Hard & soft costs subtotal
|
|
|
|
Financing cost (to be determined)
|
|
|
|
Total Project Cost
|
|
|
Is the total of uses equal to or less than the total
of sources? If not, then you still have a funding gap. Rework
your sources to cover the total project cost. You may need
to reduce uses. Use the "Adjusted" columns for
your next attempt.
When you balance uses and sources, answer the following questions:
Why did you choose the sources that you did?
If you altered uses, what was your rationale for
doing so?
Did you remember to follow any terms or conditions
tied to sources?
Were there any new resources or techniques used
to adjust uses and sources?
What other resources or ideas could have been used?
Back to the top
Suggested Answers
to Annie Oakley Case Study

Step 1. Define Unmet Finance Needs
What is going on in Windsong that warrants attention?
Windsong has a distressed downtown area with at least one
business owner/developer asking the downtown development
organization for help to redevelop his property.
Is there an unmet need the project is attempting
to address?
Possible responses include:
- Need for economic health
- Better quality of life in downtown
- Downtown housing
- Storefront businesses/reduce vacancies
- Improved appearance of downtown
- Improved public utilities
- Small-business financing
- Second-story development or rehab
- Need for financing to assist small-business owner Jack
King in developing second-story housing over rehabilitated
retail storefronts in downtown Windsong
- Need for a grant or loan fund for small-business development
What exactly is Annie Oakley's?
The building is named for the pub that once occupied part
of the space. When renovated, the mixed-use property will
include second-story housing and street-level businesses,
including the reopened pub.
What type of project will this turn out to be?
Responses may include a range of types, but generally it
is a project that requires a mix or blend of approaches
to develop housing and retail storefronts. Specifically,
it is a downtown revitalization project focusing on second-story
housing and commercial storefront rehabilitation
What are the goals of the project?
Possible responses include:
- Housing
- Revitalize downtown
- Small business
- Economic development
- Community development
- Rural development
- Microenterprise development
- Jobs in downtown
- Attract downtown shoppers
- Devise a finance plan
- Organize a grant or loan fund
Specifically, the housing-storefront goals of the project
are:
- Ten units of housing
- Seven retail storefronts
Step 2. Recognize Assets (either in
or available to the community)
What is the management capacity of the initiative?
The new owner of the building, Jack King, is a for-profit
entrepreneur who appears to have a strong track record in
owning and operating mixed-use developments. Mr. King has
a recently completed project in a nearby community that
includes a family-style restaurant and 18 efficiency apartments.
Main Street Windsong is a recently formed, nonprofit organization
that has the goal of improving the downtown--bringing
businesses back to its Main Street. It is participating
in the National Main Street program, which has a reputation
for providing excellent management consulting services.
What skills or resources could be brought to the
initiative to improve performance?
Mr. King, who bought the building for $250,000, has an
additional $50,000 available for the project. His management
skills will also be useful in leveraging other investments.
Those familiar with the National Main Street program know
that it makes expert consultants available to participating
downtowns. Main Street Windsong will be able to bring the
management resources of the program to the table. In addition,
Main Street Windsong plans to raise $1.5 million for a small-business
fund. This fund will help finance small businesses that
may be housed in this proposed development.
There is local government support (County HOME or
City CDBG programs).
Community Preservation Corp. (CPC) has a strong record.
CPC is a consortium, or partnership, among 50 banks, savings
institutions and insurance companies to finance affordable
housing. It has first mortgage underwriting capacity and
offers credit enhancements and forward commitments.
Step 3. Identify Types of Funding
Choices
Here's the list of specific funding sources that we've
already identified as being available for Mr. King's
project.
|
Mr. King's List of Possible Financing
Sources
|
|
Source
|
Type
|
Rate
|
Term
|
Amount and Conditions
|
|
Jack King
Purchase of building
Additional owner equity
|
Equity
|
|
|
$250,000 already committed.
Maximum $50,000 cash if required.
|
|
Sadie Hawkins Bank
|
Construction Loan
|
Prime + 3%
|
12 mos.
|
Maximum lending limit of $250,000.
|
|
CPC-Small Building Loan Program
|
Construction Loan
|
Prime + 1%
|
12 mos.
|
Maximum loan no loan greater than one-third
total cost.
Owner-occupancy required. 20-unit maximum.
|
|
County HOME funds
|
Loan
|
0%
|
15 yrs.
|
Limited to $150,000 per application, forgiven
after 15 years.
Affordability restrictions.
|
|
City CDBG funds
|
Loan
|
0%
|
20 yrs.
|
Maximum per project of $170,000 if project meets
economic revitalization guidelines.
|
|
Historic preservation
|
Grant
|
0%
|
|
Up to $50,000.
Requires 50% match.
Strict design standards and building code restrictions.
|
Step 4. Determine Financing to Cover
the Cost of the Project
Scenario 1

This is our first possible alternative for financing the
project.
Uses
|
Project Costs
|
$ Amount
|
|
Hard Costs
|
|
|
Building acquisition
|
250,000
|
|
Renovation
|
485,000
|
|
Contractor fee
|
50,000
|
|
Total Hard Costs
|
785,000
|
| |
|
Soft Costs
|
|
|
Contingency 9%
|
45,000
|
|
Architectural 3.5%
|
17,500
|
|
Disbursing fees 1.5%
|
7,500
|
|
Legal fees
|
5,000
|
|
Other fees
|
5,000
|
|
Total Soft Costs
|
80,000
|
|
Total Hard Costs
|
785,000
|
|
Hard & Soft Costs Subtotal
|
865,000
|
|
Financing costs
|
42,000
|
|
Total Project Cost
|
907,000
|
Financing costs: Prime = 7%.
The formula that follows is much simpler than what is actually
used by lending institutions. This formula will only yield
an approximation of what interest charges will really total
in a year. We are calculating simple interest, not compound
interest.
$180,000 x .10 = $18,000
$300,000 x .08 = $24,000
Total: $42,000
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
King
|
250,000
|
|
|
CDBG
|
170,000
|
|
|
CPC
|
300,000
|
|
|
Bank
|
180,000
|
|
|
Total
|
900,000
|
|
First attempt (Refer to figures under
"Amount.")
KingOnly used his initial investment of $250,000
that he spent on the building. Saved his additional $50,000
to cover unexpected expenses.
CDBGUsed maximum available because there
is no interest and are minimal conditions.
CPCUsed maximum available. Less interest
than bank loan.
BankDue to relatively high interest rate,
used minimum amount to fill gap.
HOMEDidn't use because even at no interest
rate it has strict occupancy income restrictions.
Historic PreservationDidn't use because
of strict design standards and restrictions.
In our first attempt, we came up with $900,000. That covered
all of our expenses as far down as the "subtotal."
But then we added financing expenses. When we did that, our
total expenses were $907,000. We had to try again.
Second attempt (Refer to "Adjusted"
figures.)
Uses
|
Uses
|
$ Amount
|
$ Adjusted
|
|
Hard Costs
|
|
|
|
Building acquisition
|
250,000
|
250,000
|
|
Renovation
|
485,000
|
485,000
|
|
Contractor fee
|
50,000
|
50,000
|
|
Total Hard Costs
|
785,000
|
785,000
|
| |
|
Soft Costs
|
|
|
|
Contingency 9%
|
45,000
|
45,000
|
|
Architectural 3.5%
|
17,500
|
17,500
|
|
Disbursing fees 1.5%
|
7,500
|
7,500
|
|
Legal fees
|
5,000
|
5,000
|
|
Other fees
|
5,000
|
5,000
|
|
Total Soft Costs
|
80,000
|
80,000
|
|
Total Hard Costs
|
785,000
|
785,000
|
|
Hard & Soft Costs Subtotal
|
865,000
|
865,000
|
|
Financing costs
|
42,000
|
43,000
|
|
Total Project Cost
|
907,000
|
908,000
|
Financing costs: Prime = 7%.
Remember: The formula used here is much simpler
than what is actually used by lending institutions. This formula
will only yield an approximation of what interest charges
will really total in a year.
$190,000 x .10 = $19,000
$300,000 x .08 = $24,000
Total: $43,000
We adjusted our sources of funding as follows:
Sources--Refer to the "Adjusted"
amounts.
|
Sources
|
$ Amount
|
$ Adjusted
|
|
King
|
250,000
|
250,000
|
|
CDBG
|
170,000
|
168,000
|
|
CPC
|
300,000
|
300,000
|
|
Bank
|
180,000
|
190,000
|
|
Total
|
900,000
|
908,000
|
We took out an extra $10,000 in the loan from the bank. That
slightly increased our financing costs, but we were also able
to lower the CDBG contribution by $2,000. Everything else
remained the same.
Scenario 2

Everything is the same, except CDBG financing is not available.
Sources
|
Sources
|
$ Amount
|
$ Adjusted
|
|
King
|
268,000
|
|
|
CPC
|
300,000
|
|
|
Bank
|
190,000
|
|
|
HOME
|
150,000
|
|
|
Total
|
908,000
|
|
Rationale:
HOMEHave to use despite restrictions on occupants'
income. Plus, like CDBG, there are no financing fees associated
with HOME funds. Therefore, we didn't have to adjust
our financing costs.
KingUsed $18,000 of his additional $50,000
to fill the gap.
Historic Preservation GrantDidn't use,
again because of restrictions.
Scenario 3

Bank financing is not available. CDBG is available, but
with a maximum of $50,000. Feel free to adjust your soft costs.
For example, pretend that you might be able to get some of
the professional services donated or at a reasonable price.
Uses
|
Uses
|
$ Amount
|
$ Adjusted
|
|
Hard Costs
|
|
|
|
Building acquisition
|
250,000
|
| |