Laserfiche WebLink
Economic & Planning Systems, Inc.38 <br />PERMANENT SOURCES CAPITAL STACK <br />Permanent Sources Amount % of Capital Stack <br />Permanent Loan $18,197,125 21.7% <br />City of Redwood City $8,402,625 10.0% <br />Other Public Funding (e.g. State or County) $16,805,250 20.0% <br />Contributed Developer Fee $4,900,833 5.8% <br />Deferred Developer Fee $2,450,417 2.9% <br />Land Contribution $6,000,000 7.1% <br />Tax Credit Investor Equity 1 $27,270,000 32.5% <br />Total Sources $84,026,250 100.0% <br />1Tax Credit Investor Equity calculation detailed in table <br />5, assumes Project Outside QCT/DDA <br /> <br />