to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    RU    MTGES    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

St. Lucie West Warehouse (rental) test MTGES[;7]

Schedule C: Residual Values & IROR's

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

  Capitalized value
PROJECT  
165 Capitalized Cost (TCC) 496514
190 Residual Value 630040
195 Land Residual 126008
670 Mtge Amortization 481224
710 Depreciation 22560
   
Developer  
1 196 Equity Residual 123308
1 370 Return of Investment 25508
1 916 Pre-Tax Present Value 147639
1 926 Pre-Tax Net Cash 174799
   
Lender  
2 670 Mtge Amortization 481224
2 916 Pre-Tax Present Value -1075
2 926 Pre-Tax Net Cash 35395
   
Other  
4 916 Pre-Tax Present Value 2581
4 926 Pre-Tax Net Cash 36876
   
All Participants  
99 916 Pre-Tax Present Value 149145
99 926 Pre-Tax Net Cash 247070
   
Developer  
1 936 IROR Pre-Tax  
1 938 FMRR Pre-Tax  
   
Lender  
2 936 IROR Pre-Tax  
2 938 FMRR Pre-Tax 10.49
   
Other  
4 936 IROR Pre-Tax 13.03
4 938 FMRR Pre-Tax 13.18
   
All Participants  
99 936 IROR Pre-Tax 41.15
99 938 FMRR Pre-Tax 37.97


 Home   E-Mail  home at CD root