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    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Schedule C: Residual Values & IROR's

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

  Ending mortgage balances plus $1
PROJECT  
165 Capitalized Cost (TCC) 7,600,000
190 Residual Value 3,438,123
195 Land Residual 687625
670 Mtge Amortization 3,438,122
710 Depreciation 4,200,000
   
Developer  
1 916 Pre-Tax Present Value 522168
1 926 Pre-Tax Net Cash 804399
   
Lender  
2 670 Mtge Amortization 3,438,122
2 916 Pre-Tax Present Value -453969
2 926 Pre-Tax Net Cash 6,766,429
   
Investor  
3 196 Equity Residual 1
3 880 Inc.Taxes:Equity Residual 260534
3 916 Pre-Tax Present Value -3791687
3 917 After-Tax Present Value 422434
3 926 Pre-Tax Net Cash -6197423
3 927 After-Tax Net Cash 2,254,701
   
Other  
4 916 Pre-Tax Present Value -75317
4 926 Pre-Tax Net Cash 743678
   
All Participants  
99 916 Pre-Tax Present Value -3798805
99 926 Pre-Tax Net Cash 2,117,083
   
Developer  
1 936 IROR Pre-Tax  
1 938 FMRR Pre-Tax  
   
Lender  
2 936 IROR Pre-Tax 10.35
2 938 FMRR Pre-Tax 12.02
   
Investor  
3 936 IROR Pre-Tax  
3 937 IROR After-Tax 23.48
3 937.1 IROR After-Tax(w/o pass.loss) 9.14
3 938 FMRR Pre-Tax  
3 939 FMRR After-Tax 15.41
3 939.1 FMRR After-Tax(w/o pass.loss) 10.6
   
Other  
4 936 IROR Pre-Tax 10.5
4 938 FMRR Pre-Tax 12.6
   
All Participants  
99 936 IROR Pre-Tax 2.36
99 938 FMRR Pre-Tax 6.66



 Home   E-Mail  home at CD root