Belle Glade 72 Units Deal A

HomePage

MV AVI FINFEES QTR CSF ENT DEP Format420 Format418 Format424 Format426 Format421 Format409 Format410 Format411 Format401 Format423 Format413 Format414 Format412 Format404 Format429 Format402 Format422 Format428 Format405 Format406 Format407 Format408 Format415 Format416 Format417

	Original value escalated by AVI[154] rate
PROJECT
165 Capitalized Cost (TCC)	2,942,399
190 Residual Value	5,703,600
195 Land Residual	1,425,900
670 Mtge Amortization	2,500,000
710 Depreciation	942667

Developer
1 196 Equity Residual	2,136,801
1 916 Pre-Tax Present Value	999632
1 926 Pre-Tax Net Cash	2,383,633

Lender
2 670 Mtge Amortization	1,800,000
2 916 Pre-Tax Present Value	-184075
2 926 Pre-Tax Net Cash	1,424,023

Public
5 670 Mtge Amortization	700000
5 916 Pre-Tax Present Value	183472
5 926 Pre-Tax Net Cash	748819

Secondary Lender
6 196 Equity Residual	1,066,799
6 880 Inc.Taxes:Equity Residual	-401893
6 916 Pre-Tax Present Value	229301
6 917 After-Tax Present Value	357766
6 926 Pre-Tax Net Cash	1,066,799
6 927 After-Tax Net Cash	1,136,239

All Participants
99 916 Pre-Tax Present Value	435497
99 926 Pre-Tax Net Cash	5,623,274

Developer
1 936 IROR Pre-Tax	23.03
1 938 FMRR Pre-Tax	23.05

Lender
2 936 IROR Pre-Tax	8.12
2 938 FMRR Pre-Tax	10.46

Public
5 936 IROR Pre-Tax	11.19
5 938 FMRR Pre-Tax	12.74

Secondary Lender
6 936 IROR Pre-Tax
6 937 IROR After-Tax
6 938 FMRR Pre-Tax
6 939 FMRR After-Tax

All Participants
99 936 IROR Pre-Tax	14.35
99 938 FMRR Pre-Tax	15.1