Selma Community Housing 33 66 - Sources and Uses Information Sheet

Sep 12, 2026

Uploaded by Grenda

Attachment D presents a Sources and Uses Information Sheet for the Selma Community Housing project, located at 1603 North Cherokee Avenue in the Hollywood area. It lists planned costs under acquisition & predevelopment, construction, and permanent phases, along with corresponding funding sources. Each line item includes dollar amounts, totals, per-unit figures, and percentage allocations across categories such as CRA/LA, LAHD, other public, conventional lender, tax credit equity, deferred costs, and other sources. The pro forma date is 31-Mar-11.

LanguageEnglish

CategoryForms

FormatPDF

Pages1

AccessFree to download

Attachment D

Sources and Uses Information Sheet

Acquisition & Predevelopment

Construction

Permanent

ATTACHMENT D SOURCES AND USES INFORMATION SHEET Project Name: Selma Community Housing 33 66 Project Address: 1603 North Cherokee Avenue Project Developer: Abode Communities Project Area: Hollywood Date of Pro Forma: 31-Mar-11 | USES | SOURCES | | | | | | | TOTAL SOURCES BY USES | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | | CRA/LA | LAHD | OTHER
PUBLIC | COVENTIONAL LENDER | TAX CREDIT
EQUITY | DEFERRED
COSTS | OTHER
SOURCES | | | | | | | | | | | | | TOTAL | $ PER UNIT | % PHASE | | ACQUISITION & PREDEVELOPMENT | | | | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Acquisition & Closing Costs | $25,000 | | | | | | | $25,000 | $758 | 3% | | Fees/Permits/Studies | $237,462 | | | | | | | $237,462 | $7,196 | 24% | | Direct Construction Costs | | | | | | | | $0 | $0 | 0% | | Indirect Construction Costs | 714,381 | | | | | | | $714,381 | $21,648 | 72% | | Rent-up Costs | | | | | | | | $0 | $0 | 0% | | Financing Costs | 9,657 | | | | | | | $9,657 | $293 | 1% | | Developer Fee | | | | | | | | $0 | $0 | 0% | | Total Acquisition/Predevelopment: | $986,500 | $0 | $0 | $0 | $0 | $0 | $0 | $986,500 | $29,894 | 100% | | $ Per Unit:
% Total Construction Cost: 1 0 0 0 0 0 0 | | | | | | | | | | | | CONSTRUCTION | | | | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Acquisition & Closing Costs | $66,500 | | | | | | | $66,500 | $1,008 | 0% | | Fees/Permits/Studies | $727,439 | | | | | | | $727,439 | $11,022 | 3% | | Direct Construction Costs | 363,318 | 3,853,064 | | 14,004,805 | 767,633 | | | $18,988,820 | $287,709 | 76% | | Indirect Construction Costs | 2,562,605 | | | | | | 100 | $2,562,705 | $38,829 | 10% | | Rent-up Costs | 50,000 | | | | | | | $50,000 | $758 | 0% | | Financing Costs | 35,138 | | | 1,030,078 | | | | $1,065,216 | $16,140 | 4% | | Developer Fee | | | | | 516,319 | 915,481 | | $1,431,800 | $21,694 | 6% | | Total Construction: | $3,805,000 | $3,853,064 | $0 | $15,034,883 | $1,283,952 | $915,481 | $100 | $24,892,480 | $377,159 | 100% | | $ Per Unit:
% Total Construction Cost: 0.152857409 0.154788273 0 0.603992973 0.051579915 0.036777412 4. 01728E-06 | | | | | | | | | | | | PERMANENT | | | | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | Acquisition & Closing Costs | $66,500 | | | | | | | $66,500 | $1,008 | 0% | | Fees/Permits/Studies | $727,439 | | | | | | | $727,439 | $11,022 | 3% | | Direct Construction Costs | 363,318 | 3,853,064 | | 3,824,800 | 10,377,637 | | 570,000 | $18,988,819 | $287,709 | 76% | | Indirect Construction Costs | 2,562,605 | | | | | | 100 | $2,562,705 | $38,829 | 10% | | Rent-up Costs | 50,000 | | | | | | | $50,000 | $758 | 0% | | Financing Costs | 35,138 | | | | 1,030,078 | | | $1,065,216 | $16,140 | 4% | | Developer Fee | | | | | 1,431,800 | | | $1,431,800 | $21,694 | 6% | | Total Permanent: | $3,805,000 | $3,853,064 | $0 | $3,824,800 | $12,839,515 | $0 | $570,100 | $24,892,479 | $377,159 | 100% | | $ Per Unit:
% Total Construction Cost: 0.152857415 0.15478828 0 0.153652836 0.515798969 0 0.0229025 | | | | | | | | | | |

FAQs

What project is covered by this attachment?

The attachment covers the Selma Community Housing 33 66 project.

What are the main cost phases shown in the sheet?

It shows costs for acquisition & predevelopment, construction, and permanent phases.

Which categories are used to summarize funding sources?

Sources are broken out by categories including CRA/LA, LAHD, other public, conventional lender, tax credit equity, deferred costs, and other sources.

Sep 12, 2026

Uploaded by Grenda