| |
Ending value input |
| PROJECT |
|
| 165 Capitalized Cost (TCC) |
7,140,000 |
| 190 Residual Value |
11,951,895 |
| 195 Land Residual |
2,390,379 |
| 670 Mtge Amortization |
5,140,685 |
| 710 Depreciation |
3,155,863 |
| |
|
| Developer |
|
| 1 196 Equity Residual |
1,413,363 |
| 1 320 Investment Adj. |
104500 |
| 1 916 Pre-Tax Present Value |
1,051,057 |
| 1 926 Pre-Tax Net Cash |
2,475,069 |
| |
|
| Lender |
|
| 2 670 Mtge Amortization |
5,140,685 |
| 2 916 Pre-Tax Present Value |
-98195 |
| 2 926 Pre-Tax Net Cash |
5,465,228 |
| |
|
| Investor |
|
| 3 196 Equity Residual |
3,297,847 |
| 3 370 Return of Investment |
2,100,000 |
| 3 880 Inc.Taxes:Equity Residual |
-1860590 |
| 3 916 Pre-Tax Present Value |
1,238,315 |
| 3 917 After-Tax Present Value |
902009 |
| 3 926 Pre-Tax Net Cash |
5,399,584 |
| 3 927 After-Tax Net Cash |
3,887,700 |
| |
|
| Other |
|
| 4 916 Pre-Tax Present Value |
-311024 |
| 4 926 Pre-Tax Net Cash |
-160545 |
| |
|
| All Participants |
|
| 99 916 Pre-Tax Present Value |
1,880,153 |
| 99 926 Pre-Tax Net Cash |
13,179,336 |
| |
|
| Developer |
|
| 1 936 IROR Pre-Tax |
|
| 1 938 FMRR Pre-Tax |
|
| |
|
| Lender |
|
| 2 936 IROR Pre-Tax |
11.6 |
| 2 938 FMRR Pre-Tax |
13.14 |
| |
|
| Investor |
|
| 3 936 IROR Pre-Tax |
24.57 |
| 3 937 IROR After-Tax |
24.44 |
| 3 937.1 IROR After-Tax(w/o pass.loss) |
20.75 |
| 3 938 FMRR Pre-Tax |
22.67 |
| 3 939 FMRR After-Tax |
22.13 |
| 3 939.1 FMRR After-Tax(w/o pass.loss) |
19.54 |
| |
|
| Other |
|
| 4 936 IROR Pre-Tax |
|
| 4 938 FMRR Pre-Tax |
9.29 |
| |
|
| All Participants |
|
| 99 936 IROR Pre-Tax |
16.76 |
| 99 938 FMRR Pre-Tax |
16.95 |
|
HomePage
MV
AVAR
AVI
CM
OM
MTGES
A87SCH
ENT
DEP
UNITMIX
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
