|
Ita
<br />vw.FinanceDTA.com
<br />Table 4: Summary of LRV by Product Type
<br />SECTION
<br />PROJECT INFORMATION
<br />iption
<br />Apartment
<br />Apartment
<br />- % of
<br />Revenues
<br />Commercial
<br />Commercial
<br />- % of
<br />Revenues
<br />Hotel
<br />Hotel - %
<br />of
<br />Revenues
<br />Congregate
<br />Care
<br />Congregate
<br />Care - % of
<br />Revenues
<br />Community
<br />Center
<br />Backbone
<br />Total
<br />$1,942,820,000
<br />100.00%
<br />1 $218,837,077
<br />1 100.00%
<br />1 $109,138,529
<br />1 100.00%
<br />$106,470,000
<br />1 100.00%
<br />$0
<br />$0
<br />$2,377,265,6
<br />ent Soft Costs
<br />($19,995,221)
<br />(1.03%)
<br />($1,957,771)
<br />(0.89%)
<br />($938,066)
<br />(0.86%)
<br />($124,933)
<br />(0.12%)
<br />($2,986,887)
<br />($541,208)
<br />($26,544,08,
<br />($116,245,415)
<br />(5.98%)
<br />($8,997,782)
<br />(4.11%)
<br />($10,150)
<br />(0.01%)
<br />($5,346)
<br />(0.01%)
<br />($93,676)
<br />$0
<br />($125,352,36
<br />ent Hard Costs
<br />($161,556,570)
<br />(8.32%)
<br />($960,804)
<br />(0.44%)
<br />($5,544,304)
<br />(5.08%)
<br />($728,755)
<br />(0.68%)
<br />($19,271,438)
<br />($7,719,318)
<br />($195,781,18
<br />ition by Sale %
<br />($18,689,409)
<br />(0.96%)
<br />($2,637,996)
<br />(1.21%)
<br />($981,940)
<br />(0.90%)
<br />($957,931)
<br />(0.90%)
<br />$15,006,749
<br />$8,260,526
<br />$0
<br />)rovement Cost
<br />($316,486,614)
<br />(16.29%)
<br />($14,554,352)
<br />(6.6S%)
<br />($7,474,460)
<br />(6.8S%)
<br />($1,816,96S)
<br />(1.71%)
<br />($7,345,2S2)
<br />$0
<br />($347,677,64
<br />fiction Costs
<br />($1,073,756,400)
<br />(55.27%)
<br />($59,237,437)
<br />(27.07%)
<br />($56,560,000)
<br />(51.82%)
<br />($59,388,000)
<br />(55.78%)
<br />$0
<br />$0
<br />($1,248,941,8
<br />($96,091,348)
<br />(4.95%)
<br />($11,473,692)
<br />(5.24%)
<br />($4,943,883)
<br />(4.53%)
<br />($5,614,827)
<br />(5.27%)
<br />$0
<br />$0
<br />($118,123,74
<br />ales
<br />($9,736,069)
<br />(0.50%)
<br />($218,837)
<br />(0.10%)
<br />($94,619)
<br />(0.09%)
<br />($106,470)
<br />(0.10%)
<br />$0
<br />$0
<br />($10,155,99,
<br />($44,470,531)
<br />(2.29%)
<br />($5,211,641)
<br />(2.38%)
<br />($2,253,356)
<br />(2.06%)
<br />($2,535,600)
<br />(2.38%)
<br />$0
<br />$0
<br />($54,471,121
<br />Total Costs
<br />($1,540,540,962)
<br />(79.29%)
<br />($90,695,959)
<br />(41.44%)
<br />($71,326,317)
<br />(65.35%)
<br />($69,461,862)
<br />(65.24%)
<br />($7,345,252)
<br />$0
<br />($1,779,370,3
<br />Residual Value
<br />$402,279,038
<br />20.71%
<br />$128,141,118
<br />58.56%
<br />$37,812,212
<br />34.65%
<br />$37,008,138
<br />34.76%
<br />($7,345,252)
<br />$0
<br />$597,895,2°
<br />ed Bristol at 3600 South Bristol Street
<br />'Residual Value Study Report
<br />Exhibit 10
<br />September 2Z 2023
<br />
|