| Category | Proforma | Actual | Variance | Var % |
|---|
| Line Item | Proforma | Actual | Variance |
|---|
| Cost Increase | Projected IRR | Projected Multiple | Projected Margin |
|---|
| Tier | Hurdle | GP Share | LP Share | GP Dist. | LP Dist. |
|---|
| Metric |
|---|
| Loan | Type | Commitment | LTC | Rate | Term |
|---|
| Asset | NOI | Cap Rate | Disposition | Yield on Cost |
|---|