D E G A Purchase or Development Cost Detail a) Purchase Detail Purchase Indicator Purchase Price (5) 14,000,000 Non Depr Land Value (S) 2,500,000 Depreciable Land Impe (S) 500.000 Acquisition Costs (5) 45.000 Data Input For an existing building, enter 1 as the Purchase Indicator, then enter the purchase price of the building (including land) and the estimated land value. The depreciable land Improvment is for the estimated land cost that can be depreciated. The aquisition costs are all costs in addition to the purchase price incurred in purchasing the building. b) Interim Finance and Development Cost Equity Investment LTCX 1 Construction Loan Amount 70% 2. Construction Loan Interest Rate 6.500% 3 Points 1.000 4 End of Total Dollars Equity 5 Month Monthly Disbursement Disbursed Dollars Bank Total 6 0 7 2 15 2 Bank Draw Payment for Bank Interest Bank Bank Balance 0 23 4 S 23 7 9 30 21 Ending Loan Balance 32 Sum of Payments 23 - Total Paid to Lender Total Disbursed by Lender 35 - Total Paid to interest 36 D E G A Purchase or Development Cost Detail a) Purchase Detail Purchase Indicator Purchase Price (5) 14,000,000 Non Depr Land Value (S) 2,500,000 Depreciable Land Impe (S) 500.000 Acquisition Costs (5) 45.000 Data Input For an existing building, enter 1 as the Purchase Indicator, then enter the purchase price of the building (including land) and the estimated land value. The depreciable land Improvment is for the estimated land cost that can be depreciated. The aquisition costs are all costs in addition to the purchase price incurred in purchasing the building. b) Interim Finance and Development Cost Equity Investment LTCX 1 Construction Loan Amount 70% 2. Construction Loan Interest Rate 6.500% 3 Points 1.000 4 End of Total Dollars Equity 5 Month Monthly Disbursement Disbursed Dollars Bank Total 6 0 7 2 15 2 Bank Draw Payment for Bank Interest Bank Bank Balance 0 23 4 S 23 7 9 30 21 Ending Loan Balance 32 Sum of Payments 23 - Total Paid to Lender Total Disbursed by Lender 35 - Total Paid to interest 36