Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    CM    MV    A87SCH    ENT    AVAR    PFDRET   

Spring Valley Hotel

Schedule C: Residual Values & IROR's

(column heading(s) indicate method for calculating residual value)

  Ending value input
PROJECT  
165 Capitalized Cost (TCC) 26081000
190 Residual Value 47932000
195 Land Residual 9586400
670 Expense Accounts for Modellin 19313995
710 Depreciation 11095127
   
Developer  
1 320 Other Revenue 2439244
1 370 22070244
1 916 -3496736
1 926 2747244
   
Lender  
2 670 Expense Accounts for Modellin 19313995
2 916 -1313590
2 926 21689240
   
Investor  
3 370 6500000
3 686 47761
3 880 Inc.Taxes:Equity Residual -9105080
3 916 -4087199
3 917 -1849191
3 926 -260239
3 927 -187372
   
Other  
4 916 2251786
4 926 2522000
   
All Participants  
99 916 -6645739
99 926 26698245
   
Developer  
1 936 2.81
1 938 6.57
   
Lender  
2 936 10.72
2 938 12.45
   
Investor  
3 936  
3 937  
3 938 0.88
3 939 6.66
3 939.1 0.95
   
Other  
4 936  
4 938  
   
All Participants  
99 936 7.85
99 938 9.24



 Home   E-Mail  home at CD root