Fill in the $ blanks

LTVR Closing Costs V&C OE MARR 75% 5 points 10% 45% 15% Loan Term Cap Rate The Rate Interest Rate 10% 35% 6% Total Project Cost $4,000,000 Annual Depreciation: $ 160,000 Net Lease Rate Lensable Area 40.000 YEAR 1 Gross Potential income: $ Vacancy & Collections: Eective Gross income: $ Operating Expense Net Operating Income $ Loan Amounts Closing Costs Monthly PTS 5 Debt Service Before Tax Cash Flow 5 Net Operating Income Value $ 4.950.000 Loan Amounts Closing Costs: 5 Debt Service $ Monthly PMTE Before Tax Cash Flow $ Interest year 1) 221510 Aher Tax Cash Flow $ 187.980 After Tax Net Sales Proceeds $ 4.841.500 3.666.912 Rem Balance her yeart) Afer Tax Equity $ Capital Regids Net Present Value 5 Proceed Do Not Proceed LTVR Closing Costs V&C OE MARR 75% 5 points 10% 45% 15% Loan Term Cap Rate The Rate Interest Rate 10% 35% 6% Total Project Cost $4,000,000 Annual Depreciation: $ 160,000 Net Lease Rate Lensable Area 40.000 YEAR 1 Gross Potential income: $ Vacancy & Collections: Eective Gross income: $ Operating Expense Net Operating Income $ Loan Amounts Closing Costs Monthly PTS 5 Debt Service Before Tax Cash Flow 5 Net Operating Income Value $ 4.950.000 Loan Amounts Closing Costs: 5 Debt Service $ Monthly PMTE Before Tax Cash Flow $ Interest year 1) 221510 Aher Tax Cash Flow $ 187.980 After Tax Net Sales Proceeds $ 4.841.500 3.666.912 Rem Balance her yeart) Afer Tax Equity $ Capital Regids Net Present Value 5 Proceed Do Not Proceed Net Operating Income: $ Value: $ 4,950,000 Loan Amount: $ Closing Costs: $ Debt Service: Monthly PMTs: $ Before Tax Cash Flow: $ : $ Interest (year 1) $_ 221,510 After Tax Cash Flow: $ 187 980 After Tax Net Sales Proceeds: 4.841,500 3,666,910 Rem. Balance: $ (after year 1) After Tax Equity $ Investment Capital Req'd: $ 1.273.125_ Net Present Value: Proceed Do Not Proceed