Sources & uses
Required, committed, and funded capital are shown separately. Modeled required sources reconcile to project uses.
Calculated results are read-only. Edit assumptions on Equity Sources and Budget to update these values.
Required sources and uses reconcile at full precision.
Uses
- Unleveraged project cost$101,000,000
- Construction interest$2,371,006
- Financing fees$412,500
- Total uses$103,783,506
Modeled / required sources
- Required construction debt$82,500,000
- Required sponsor equity$2,128,351
- Required LP equity$19,155,155
- Total$103,783,506
Committed sources
- Construction debt commitment$0
- Sponsor equity commitment$0
- LP equity commitment$0
Funded sources
- Sponsor equity invested to date$1,000,000
- LP equity invested to date$0
- Other equity invested to date$0