Group 2: Emil Ozeke, Melissa Wongso, Samantha Lewin, Ruichang Bai, Graham Sawyer Exhibit 1 Alison Green 900 Stony Walk Ivy Terrace The Fowler Building * most information given in the case # of units/or square feet of rentable space 100 67,000 80 50,000 A....
More
Group 2: Emil Ozeke, Melissa Wongso, Samantha Lewin, Ruichang Bai, Graham Sawyer Exhibit 1 Alison Green 900 Stony Walk Ivy Terrace The Fowler Building * most information given in the case # of units/or square feet of rentable space 100 67,000 80 50,000 A. Gross Purchase Price ($ 9,600,000.00) ($ 11,500,000.00)($ 8,400,000.00) ($ 9,400,000.00) B. Depcreciable Base ($ 7,500,000.00) ($ 8,000,000.00) ($ 8,400,000.00) ($ 9,400,000.00) C. Depreciable LIfe (Capital Rcovery Period) 27.5 39 27.5 39 D. Estimated Sales Price ($ 12,500,000.00)($ 14,500,000.00)($ 10,500,000.00)($ 13,300,000.00) E. Expected Year of Sale 10 10 10 10 F. Cash flow from Operations ($ 870,200.00) ($ 1,057,200.00) ($ 765,700.00) ($ 788,300.00) G. Annual Increase in CFO 3% 3% 3% 4% H. Leasehold Payments ($ - ) ($ - ) ($ 30,000.00) ($ 70,000.00) I. Equity Investment ($ 3,600,000.00) ($ 3,500,000.00) ($ 2,900,000.00) ($ 2,400,000.00) = gross purchase price - 1st mortgage J. Amount of 1st Mortgage ($ 6,000,000.00) ($ 8,000,
Less
