Investor Presentaiton
A-3
Consolidated
Year
2021
2022
2023
2024
2025
Thereafter
Total
Unconsolidated (BRT pro rata share)
BRT
APARTMENTS
Total Principal Payments
Scheduled Amortization
Principal Payments Due at Maturity
Percent of Total Principal Payments
Due At Maturity
$
17,274
$
3,272
$
14,002
62,543
1,924
60,619
Weighted Average Interest Rate (1)
12%
4.29%
54%
4.29%
1,270
1,270
1,316
1,316
16,661
1,286
15,375
14%
4.42%
31.933
8,769
23,164
20%
3.77%
$
130,997
17,837
$
113,160
100%
Year
Total Principal Payments
Scheduled Amortization
Principal Payments Due at Maturity
Percent of Total Principal Payments
Due At Maturity
Weighted Average Interest Rate (1)
2021
$
3,388
$
3,388
$
2022
48,443
4,984
2023
29,582
4,997
43,459
24,585
10%
5%
3.38%
4.12%
2024
5,782
5,782
2025
16,972
7,102
9,870
2%
3.94%
Thereafter
423,698
44,663
379,034
83%
4.12%
Total
$
527,865
$
71,350
$
456,948
100%
PAGE 24View entire presentation