Land/Existing Building

Construction/Renovation

Equipment

Professional Fees/Contingency

Total $0

Bank Loan (50%) $0.00

SBA 504 Loan (32%) $0.00

Equity Injection 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% $0

Net Debenture $0.00

SBA Guarantee Fee (0.0%) $0.00

Funding Fee (0.25%) $0.00

CDC Processing Fee (1.5%) $0.00

Closing Costs $0.00

Underwriters Fee (0.04% of gross) $0.00

Subtotal $0.00

Gross Debenture $0.00

Balance to Borrower $0.00

Bank Loan 25 years 20 years 15 years 10 years at $0

SBA 504 Loan Debenture 25 years 20 years 10 years at $0

Total Monthly Payment $0

Annual Debt Service $0.00