Laserfiche WebLink
EXHIBIT D <br />Schedule of Performance <br />GUEST HOUSE - SANTA ANA <br />PROJECT TIMELINE <br />6/3/16 <br />City Council CUP Approval <br />Oct -15 <br />Property Acquisition <br />Dec -15 <br />Project Based Vouchers Award <br />Mar -16 <br />HOME Funds Application <br />Mar -16 <br />4% LIHTC +Tax Exempt Bond Application <br />May -16 <br />4% Federal +Tax Exempt Bond Award <br />7/22/16 <br />Formal Commitment of HOME Funds <br />7/25/16 <br />Construction Commence/ LP Closing <br />11/15/16 <br />Anticipated Construction Completion <br />7/15/17 <br />100% Occupancy <br />8/15/17 <br />Perm Loan Closing (Conversion) <br />12/17/17 <br />8609s <br />1/16/18 <br />Federal Tax Credit Equity 6,713,176 <br />Tax Exempt Permanent Loan - Tranche A (Tenant) 1,738,420 <br />Tax Exempt Permanent Loan - Tranche B (Voucher) 7,895,194 <br />HOME Loan 1,199,869 <br />Developer Deferred Fees 626,427 <br />TOTAL 18,173,086 <br />Acquisition Costs <br />............. <br />6,824,125 <br />Direct Construction Costs <br />5,663,049 <br />Construction Contingency <br />566,305 <br />Indirect and Soft Costs <br />1,759,631 <br />Developer Fee <br />2,122,988 <br />Financing Costs <br />622,145 <br />Project Reserves <br />614,844 <br />TOTAL <br />18,173,086 <br />Fed Tax Credit Equity Pricing <br />1.07 <br />4% Credits to Investor <br />6,273,996 <br />Acquisition Bridge Loan <br />6,482,919 <br />Tax Exempt Construction Loan <br />13,958,579 <br /># of LIHTC / PBV Units <br />71 <br />4 of Non-LIHTC/PBV Manager Units <br />1 <br />Total Units <br />72 <br />