Manual entry from the market survey. The as-is level sizes the forward-execution cash flow source during construction; the post-renovation level sizes the permanent debt.
%
Ineligible
%
$16,200,000
80
$7,200,000
325,000
%
%
%
%
%
Federal
State
Construction
%
Acquisition
%
Funding: Immediate (at closing)
US10Y
%
SOFR
%
%
%
Perm Other Costs Lines (2)
Total: $85,000
Label
Amount $
%
—
%
%
FICA 7.65% of all wages (SS 6.2% to wage base + Medicare 1.45%)
%
first $7,000 of wages per employee (CA UI base); experience-rated
%
first $7,000 of wages per employee; 0.6% net of state credit
%
% of payroll, by job class
$ per employee per month
Staff Positions (2)
Annual Base: $114,400
Position
$/Hr
Hrs/Wk
Health
Annual Base
%
%
%
Direct Assessment Lines (0)
Annual Total: —
No direct assessment lines defined.
Supplemental Tax Lines (0)
Annual Total: —
No supplemental tax lines defined.
Partnership Fees (0)
Annual Total: —
No partnership fees defined.
Managing General Partners
Total MGP capital: $100
No roster on this deck. The capital stack is carrying the stamped $100. Add a partner to make the contribution explicit.
%
%
%
ƒClick any computed value to see its formula, inputs, and dependents. Toggle ↳ Arrows to overlay precedent/dependent connections.