Laserfiche WebLink
Judson Brown, City of Santa Ana October 6, 2021 <br />Francis Xavier Residence: Financial Gap Analysis Page 11 <br /> <br /> 2108022:SA:TRB <br /> 19090.017.010 <br /> <br />Wells Fargo Contribution <br />The Developer anticipates receiving a $25,000 contribution from Wells Fargo. <br />Deferred Developer Fee <br />The Developer is proposing to defer $70,000, or 16% of the total Developer Fee that is <br />included in the Project’s construction costs. The deferred amount will be repaid from <br />the Developer’s share of residual receipts generated by the Project over time. <br />Developer Fundraising / In-Kind Contributions <br />The Developer anticipates obtaining $704,000 in fundraising dollars and/or in-kind <br />contributions. <br />Previously Committed Authority Funds <br />The Authority previously awarded a $1.07 million loan to the Project. <br />Total Available Outside Funding Sources <br />As shown in Table 3, the outside funding sources available to the Project are estimated <br />at $6.31 million. <br />Financial Gap Calculation <br />Based on the preceding analysis, KMA estimates the Project’s additional financial gap as <br />follows: <br />Total Construction Costs $6,898,000 <br />(Less) Total Available Funding Sources (6,311,000) <br /> Financial Gap $587,000 <br />Per Unit $34,500 <br /> <br />As shown in the preceding analysis, KMA estimates that the Project exhibits a $587,000 <br />additional financial gap, which is approximately equal to the Developer’s $588,000 <br />request for additional financial assistance from the Authority. <br />EXHIBIT 3