to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Tower Point Apartments (demo)

Schedule C: Residual Values & IROR's

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

  Original cost
PROJECT  
165 Capitalized Cost (TCC) 13,886,098
190 Residual Value 13,886,098
195 Land Residual 2,777,220
670 Mtge Amortization 4,347,420
710 Depreciation 6,409,941
   
Developer  
1 196 Equity Residual 95387
1 916 Pre-Tax Present Value -448001
1 926 Pre-Tax Net Cash -394003
   
Lender  
2 670 Mtge Amortization 4,127,007
2 916 Pre-Tax Present Value -1478401
2 926 Pre-Tax Net Cash 5,513,313
   
Investor  
3 196 Equity Residual 9,204,824
3 880 Inc.Taxes:Equity Residual -1948022
3 916 Pre-Tax Present Value -3404178
3 917 After-Tax Present Value -3655338
3 926 Pre-Tax Net Cash 6,586,025
3 927 After-Tax Net Cash 4,346,776
   
Other  
4 196 Equity Residual 238467
4 670 Mtge Amortization 220413
4 916 Pre-Tax Present Value -87145
4 926 Pre-Tax Net Cash 493706
   
All Participants  
99 916 Pre-Tax Present Value -5417726
99 926 Pre-Tax Net Cash 12,199,041
   
Developer  
1 936 IROR Pre-Tax  
1 938 FMRR Pre-Tax -6.5
   
Lender  
2 936 IROR Pre-Tax 7.32
2 938 FMRR Pre-Tax 10.22
   
Investor  
3 936 IROR Pre-Tax 5.18
3 937 IROR After-Tax 3.91
3 937.1 IROR After-Tax(w/o pass.loss) 3.83
3 938 FMRR Pre-Tax 7.56
3 939 FMRR After-Tax 6.98
3 939.1 FMRR After-Tax(w/o pass.loss) 6.71
   
Other  
4 936 IROR Pre-Tax 8.27
4 938 FMRR Pre-Tax 10.41
   
All Participants  
99 936 IROR Pre-Tax 5.72
99 938 FMRR Pre-Tax 8.61


 Home   E-Mail  home at CD root