| |
Capitalized value |
| PROJECT |
|
| 165 Capitalized Cost (TCC) |
30959165 |
| 190 Residual Value |
29494309 |
| 195 Land Residual |
5898862 |
| 670 Mtge Amortization |
15273892 |
| 710 Depreciation |
13432312 |
| |
|
| Developer |
|
| 1 370 Return of Investment |
7164416 |
| 1 916 Pre-Tax Present Value |
-4798653 |
| 1 926 Pre-Tax Net Cash |
-793635 |
| |
|
| Public |
|
| 2 916 Pre-Tax Present Value |
|
| 2 926 Pre-Tax Net Cash |
|
| |
|
| Investor |
|
| 3 370 Return of Investment |
7056000 |
| 3 916 Pre-Tax Present Value |
-1276468 |
| 3 926 Pre-Tax Net Cash |
5977993 |
| |
|
| Other |
|
| 4 916 Pre-Tax Present Value |
3199107 |
| 4 926 Pre-Tax Net Cash |
3583000 |
| |
|
| Lender |
|
| 5 670 Mtge Amortization |
15273892 |
| 5 916 Pre-Tax Present Value |
-529384 |
| 5 926 Pre-Tax Net Cash |
16304679 |
| |
|
| All Participants |
|
| 99 916 Pre-Tax Present Value |
-3405398 |
| 99 926 Pre-Tax Net Cash |
25072037 |
| |
|
| Developer |
|
| 1 936 IROR Pre-Tax |
|
| 1 938 FMRR Pre-Tax |
0.09 |
| |
|
| Public |
|
| 2 936 IROR Pre-Tax |
|
| 2 938 FMRR Pre-Tax |
|
| |
|
| Investor |
|
| 3 936 IROR Pre-Tax |
8.53 |
| 3 938 FMRR Pre-Tax |
10.6 |
| |
|
| Other |
|
| 4 936 IROR Pre-Tax |
|
| 4 938 FMRR Pre-Tax |
|
| |
|
| Lender |
|
| 5 936 IROR Pre-Tax |
11.31 |
| 5 938 FMRR Pre-Tax |
12.96 |
| |
|
| All Participants |
|
| 99 936 IROR Pre-Tax |
9.53 |
| 99 938 FMRR Pre-Tax |
11.58 |
