TARGET IRR

Cost/Invetment Recovery.
-

In. Reg. Return.

Osig.

in
In Installat
~
in installment
lump som
v
V

E
Inventment: 500,000
IRR - 20% p.a.

Term
54
I --

500,000 =

31-(1+20 20,553: R:169,170

Investment: 500,000

Tasget
IRR: 20%
Reco In installment
very
-

Price =400 value

of Recovery
167,190 x 5

Price:1835,950

500,000 335,958

Cost 500,000 -

10% Cost (50,000)

450,000 -

-
450,000:G1-(1+20%)
20%
3:150,771
Cost R:500,000
=

Psice 50,000
=

150,471x5:1802, 354
+

price.
Cost 400,000
(10%P)
Downpayment
400,000 -
los.P= to be seconesed
through
Rantah.

(400,000 10.4) Prof all

- =
4 Rental -

90%4 31-(1+187"3
v

400,000 -

10%p: x

18%

400,000 -
10%p 22.5%4 =
x 2.69

400,000 -

0.1p 0.6054 =

400,000 0.605p+0.1P =

1 Poice= 567, 164 v

0 I 1

27,612127561127612I
I
56716 * 127,612
I I

I
400,000
108;46 91649 77,669 65,820:400,000
+ +

56716
+ +

400,000
156,716)
343,284:(1
-

(1053 1127,612 =
 -

Investment

Yo.
-
CFS Pua 16%
D 100,000 100,000

! 250,000
305,000
215,517
226665
I

3 400,000 256,263
Investment 798,445
=

Price
-

Investment 798,445
D. (10%.9)
Pay ~798,445-10% P
90%:5=18%

(798,445 -

10%p):18.p 31 x -
(1 16%53
+

16%

798,445-10%.P 18%.P =

x 3.27429

798,475 -
10%p 0.58937P
=

↑P 1158,219
=

Down 1158219 10%:115822

pay: x
I

Rental =
1158219x90%
5
:1208,479
- 1 I Y I

115,822 208,479 208,479 200,779208,479208,479

PA 16%. 798,445=
 Invent -

-
Invat

36,000
~
*
=

20,000
=

- -
40,000
=

104,000

W
320,000 400 Consts. Lost
2500/feet
·

731,200 4s.1 -
W
-> 36,40041.2400
~
->
15,60040.3
15%
inflate.

CostInvatment line entire project

of
Land 40,000,000
Docum 60,000,000
Prof Const. Bit 233,717,919
333,717,919

PV024%.
Ys.0 20,900 x 2500 52,000,000 = 52,000,000
31,200 x 1.15 89,700,000 72,338,710
I
2500 x =

36,400 x2500 x1.152 120,347,500 =

78,269,706
3
15600 2500 x 1.153=
x 59,314,125 31109,503
all const. cost
Prof 233,717,919
-

psice
cost 333,717,919
Down (10%P)
pay 36
3,717,919-10%.4

333,717,919-10%.4: 94 41-C12553 x

Psice 561,654,697
=

104,000

1 psice/feet:5400.5 /
 10,947
Retal
Catag. 10%

A 972095 1749,770
7

B 1,0005400526 540053972096 I

4,320,721
↳

C 800 423,042777,678

-
Cost

Cost
- - --

↑]
20%

18. v

=7 4.51
187
↑ =

00 O