*Results are for illustrative purposes only
Trad Mezz Finance
Mezz Facility
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24
Completion (24 months)
Month 25
Month 26
Month 27
Month 28
Month 29
Month 30
Month 31
Month 32
Month 33
Month 34
Month 35
Month 36
Completion (36 months)
in 2 tranches (1 every 12 mnts)
Mezz Interest Rate
0
Mezz Arrangment Fee
Total Cost
Mezz Exit Fees
GDV
Deposit rate
shouln't change
Bond Rate
hide this
Pre-sales Rate
%
Year 1
Year 2
Year 3
Available Deposit Funds
Total
Total Mezz Cost
This now 24 month cost not 36 month
Total Bond Cost
Potential Saving