Solve the blank $ amounts

accounting

30 years LTVR Closing Costs V&C OE MARR 75% 5 points 10% 45% 15% Loan Term Cap Rate Tax Rate Interest Rate 10% 35% 6% Total Project Cost: $4,800,000 Annual Depreciation: $ 160,000 Net Lease Rate: $ 25/sflyr Leasable Area: 40,000sf YEAR 1 Gross Potential Income: $ Vacancy & Collections: $ Effective Gross Income: $ Operating Expense: $ Net Operating Income: $ Value $ 4 950.000 Loan Amount: $ Closing Costs: $ Debt Service: $ Monthly PMTS: $ Before Tax Cash Flow: $ Net Operating Income: $ Value: $ 4,950,000 Loan Amount: $ Closing Costs: $ Debt Service: Monthly PMTs: $ Before Tax Cash Flow: $ Tax: $ 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 30 years LTVR Closing Costs V&C OE MARR 75% 5 points 10% 45% 15% Loan Term Cap Rate Tax Rate Interest Rate 10% 35% 6% Total Project Cost: $4,800,000 Annual Depreciation: $ 160,000 Net Lease Rate: $ 25/sflyr Leasable Area: 40,000sf YEAR 1 Gross Potential Income: $ Vacancy & Collections: $ Effective Gross Income: $ Operating Expense: $ Net Operating Income: $ Value $ 4 950.000 Loan Amount: $ Closing Costs: $ Debt Service: $ Monthly PMTS: $ Before Tax Cash Flow: $ Net Operating Income: $ Value: $ 4,950,000 Loan Amount: $ Closing Costs: $ Debt Service: Monthly PMTs: $ Before Tax Cash Flow: $ Tax: $ 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