Cost Amount Disbursed Borrower Contribution Loan to Cost
At close $1,609,555 $1,415,431 $2,413,234 87.9%
Purch. $500,000 $305,876 $194,124 61.2%
Construction Draw at Close $1,109,555 $1,109,555 $0 100.0%
Remaining Construction/Rehab $401,119 $401,119 $0 100.0%
Prepaid Int $61,750 $0 $61,750 0.0%
Closing $21,700 $21,700 $21,700 100.0%
Total $2,094,124 $1,838,250 $24,805 87.8%