Cost Used of Proceeds % of loan
At Close $1,609,555 $1,415,431 74.5%
Purchase $500,000 $305,876 16.1%
Construction Draw at Close $1,109,555 $1,109,555 58.4%
Remaining Construction/Rehab $401,119 $401,119 21.1%
Prepaid Int $61,750 $61,750 3.3%
Closing $21,700 $21,700 1.1%
Total $2,094,124 $1,900,000 100%