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

Shopping Center Illustration

Schedule C: Residual Values & IROR's

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

  Capitalized value
PROJECT  
165 Capitalized Cost (TCC) 5753248
190 Residual Value 11547269
195 Land Residual 2309454
670 Mtge Amortization 4822196
710 Depreciation 1631137
   
Developer  
1 196 Equity Residual 5485435
1 370 Return of Investment 1239638
1 916 Pre-Tax Present Value 2578071
1 926 Pre-Tax Net Cash 8893144
   
Lender  
2 670 Mtge Amortization 4822196
2 916 Pre-Tax Present Value 358535
2 926 Pre-Tax Net Cash 6530867
   
Other  
4 916 Pre-Tax Present Value 568991
4 926 Pre-Tax Net Cash 637270
   
All Participants  
99 916 Pre-Tax Present Value 3505597
99 926 Pre-Tax Net Cash 16061281
   
Developer  
1 936 IROR Pre-Tax 41.14
1 938 FMRR Pre-Tax 34.71
   
Lender  
2 936 IROR Pre-Tax 13.46
2 938 FMRR Pre-Tax 14.18
   
Other  
4 936 IROR Pre-Tax  
4 938 FMRR Pre-Tax  
   
All Participants  
99 936 IROR Pre-Tax 22.55
99 938 FMRR Pre-Tax 20.2



 Home   E-Mail  home at CD root