PitchSend

Investor Presentaiton

Investment/Proforma - 115 Units (Arbutus Walk) Net Revenue Project Costs Land Purchase Total / Unit $55,624,838 $483,694 / Sq. Ft. $777.60 $3,500,000 $30,435 $48.93 Soft Costs $4,217,333 $36,672 $58.96 Hard Costs (including parking) $28,595,680 $248,658 $399.75 GP Costs and G&A $3,474,684 $30,215 $48.57 Contingency Finance Costs Total Project Costs Projected Profit Project Capital $1,417,284 $12,324 $19.81 $4,280,411 $37,221 $59.84 $45,485,392 $395,525 $635.86 $10,139,446 $88,169 $141.74 Equity Sources $11,000,000 $95,652 $153.77 Construction Loans $34,485,392 $299,873 $482.08 Total Project Capital $45,485,392 $395,525 $635.86 08 ARBUTUS WALK INVESTOR PRESENTATION - V16

View entire presentation