Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas:Trial 7: Tallahassee MSA

Schedule C: Residual Values & IROR's

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

  Original cost
PROJECT  
165 Capitalized Cost (TCC) 5482869
190 Residual Value 5488629
195 Land Residual 1097726
670 Mtge Amortization 2062066
710 Depreciation 2910977
   
Developer  
1 196 Equity Residual 34266
1 916 Pre-Tax Present Value 8416
1 926 Pre-Tax Net Cash 44294
   
Lender  
2 670 Mtge Amortization 1270163
2 916 Pre-Tax Present Value -166411
2 926 Pre-Tax Net Cash 2466849
   
Investor  
3 196 Equity Residual 3392298
3 880 Inc.Taxes:Equity Residual -814837
3 916 Pre-Tax Present Value -783781
3 917 After-Tax Present Value 988636
3 926 Pre-Tax Net Cash 2000114
3 927 After-Tax Net Cash 4730133
   
Other  
4 916 Pre-Tax Present Value -23919
4 926 Pre-Tax Net Cash 560228
   
Secondary Lender  
6 670 Mtge Amortization 791903
6 916 Pre-Tax Present Value -752554
6 926 Pre-Tax Net Cash 555801
   
Underwriter/Syndctr  
7 916 Pre-Tax Present Value 173598
7 926 Pre-Tax Net Cash 263442
   
All Participants  
99 916 Pre-Tax Present Value -1544650
99 926 Pre-Tax Net Cash 5890727
   
Developer  
1 936 IROR Pre-Tax  
1 938 FMRR Pre-Tax  
   
Lender  
2 936 IROR Pre-Tax 10.34
2 938 FMRR Pre-Tax 12.01
   
Investor  
3 936 IROR Pre-Tax 5.48
3 937 IROR After-Tax 35.17
3 937.1 IROR After-Tax(w/o pass.loss) 25.77
3 938 FMRR Pre-Tax 7.31
3 939 FMRR After-Tax 20.93
3 939.1 FMRR After-Tax(w/o pass.loss) 18.31
   
Other  
4 936 IROR Pre-Tax 11.32
4 938 FMRR Pre-Tax 12.74
   
Secondary Lender  
6 936 IROR Pre-Tax 2.94
6 938 FMRR Pre-Tax 7.42
   
Underwriter/Syndctr  
7 936 IROR Pre-Tax  
7 938 FMRR Pre-Tax  
   
All Participants  
99 936 IROR Pre-Tax 7.26
99 938 FMRR Pre-Tax 9.82



 Home   E-Mail  home at CD root