ACTIVITY BUDGET SUMMARY.PDF

Maricopa County — Formal (2018-06-13)

View PDF Item 31 Meeting page

Extracted text (via pymupdf_layout) 1105 characters
H. ACTIVITY BUDGET SUMMARY
ACTIVITIES HOME FUNDS Additional Sources TOTAL COST
ACQUISITION
Land 45,000 45,000
Closing Costs 3,000 3,000
TOTAL 48,000 48,000
SITE & DEMOLITION
Site Work 3,000 3,000 6,000
Demolition
TOTAL 3,000 3,000 6,000
NEW CONSTRUCTION
Construction Costs-Materials 201,000 270,000 471,000
Builder Overhead 40,500 40,500
Construction Management 12,000 18,000 30,000
General Requirements 15,000 15,000
Consultant/Specialist 36,000 36,000
Permits & Fees 3,000 3,000
Construction Contingency 30,000 30,000
Sales Tax 36,000 36,000
Development Fee 24,000 24,000
TOTAL 237,000 448,500 685,500
ARCHITECTURAL FEES
Design 18,750 18,750
Supervision 54,000 54,000
TOTAL 72,750 72,750
INTEREST & FEES & LEGAL FEES
Construction Interest 9,000 9,000
Bond Premium 0
Title & recording 0
Insurance 0
TOTAL 9,000 9,000
ADMIN COSTS
Program Delivery- 0
Administration 0
Volunteer Labor 3,000 3,000
GRAND TOTAL $240,000 $581,250 $824,250
$2,500 per activity/property will be withheld from the total amount of HOME funds obligated to each
activity/address until a completion form is submitted by Guadalupe CDC.