For Sale Condo Development - Question regarding capital stack

Looking at underwriting my first for sale residential condo project.

I understand that hard deposits (rules can differ state by state) can be used to plug a portion of the cap stack (i.e. to reduce equity).  Beyond that nuance, I am reviewing some underwriting models where additional offsets were used, primarily broker sale commissions that were designated to be "deferred costs".

example:

$100MM total project budget

$60M senior construction loan

$20M actual cash equity

$10M hard deposits

$10M deferred costs (sales commissions)

Does the above make sense?  I can rationalize using the hard deposits as an equity offset, but deferring sale commissions?  Is that "normal" for a condo developer to do and for a lender to accept?

5 Comments
 

Thank you.  Follow up questions:

Should sales commissions even be included in budget as project cost?  

i.e. if the total gross sell out value is, say, $135MM on my $100MM total project cost example, then if commissions are 10% or $13.5M total, then net sale price is really $121.5M.

i.e. why would the $13.5M in sale commission be included in the project budget as a "cost"?

 

Typically 50% of the sales commissions are paid at contract execution and 50% at closing the completed unit. The full commissions is included in the proforma but only the firs 50% is capitalized in the sources and uses. Keep in mind, the purchaser's deposit source of funds only occurs if you hit your presales. Typically, I'll only include the deposit capital from our presales target e.g. 60% presales. There remaining 40% presales can sometimes be used or is restricted as additional security to the lender, depending on the loan agreement.

 
Most Helpful
AddValue

Typically 50% of the sales commissions are paid at contract execution and 50% at closing the completed unit. The full commissions is included in the proforma but only the firs 50% is capitalized in the sources and uses. Keep in mind, the purchaser's deposit source of funds only occurs if you hit your presales. Typically, I'll only include the deposit capital from our presales target e.g. 60% presales. There remaining 40% presales can sometimes be used or is restricted as additional security to the lender, depending on the loan agreement.

Thank you.  Using that example, the 50% commissions to be paid at contract signing would then need to be budgeted in the sources and uses.  In the example I am currently reviewing, there have already been 33% presales (contracts signed with hard deposits).  Goal is to be 50% presold by the time groundbreaking occurs.  However, no commissions have yet to be paid.  The 50% due at contract signing is being booked as "deferred".  I suppose that depending on the agreements with the brokers, this could happen, but realistically, seems odd that no commissions would be actually paid until C of O is completed 24 months from now.  

i.e. the contracts already signed with hard deposits should in theory have had the 50% commission paid out at time of contract execution.  moving forward, assuming more contracts get signed during the construction phase, the 50% portion of commission would need to be budgeted and paid (likely from the construction loan or deposits being used).  the remaining 50% are going to be paid at C of O when the buyers are required to pay the remainder of the purchased price so commission is simply netted out of sales proceeds (versus capitalized cost).

Does the above make sense to assume?

 

Dolorem dolore omnis id fugit laborum autem maiores. Corrupti illo quia alias et. Totam officiis qui rem omnis aut et. Quis exercitationem porro doloribus aspernatur qui nihil voluptas.

Suscipit hic ipsum ex ducimus hic dolor aut. A ipsam dolor facere facere adipisci quaerat est. Enim mollitia repellat repellendus animi. Voluptas et et sit molestiae qui atque. Accusamus doloremque hic aut. Id iste tempora et beatae ullam quo.

Autem et quasi eius. Eos quia maiores molestiae voluptatem. Suscipit fugit inventore possimus voluptatem. Ea sit magni quia tempore. Minima voluptas ducimus rerum eligendi inventore et commodi et.

Quo quia voluptas repudiandae dicta. Esse praesentium iste debitis et rerum. Ut sed repellendus eum est libero error vel. Et et et ut et aut. Voluptas et quas aspernatur distinctio. Maxime nulla commodi et vel ut omnis cumque.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (65) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”