An estimate of construction period interest is made by computing the monthly draw rate for construction...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
An estimate of construction period interest is made by computing the monthly draw rate for construction costs to be funded by the lender over the 12-month period. This is illustrated in Exhibit 16- 5. In summary, Exhibit 16-5 shows that the loan balance will increase each month by the amount of the project cost draws plus interest borrowed. The total ending balance, $9,001,416, will be equal to the total construction loan amount at the end of the 12-month period. This amount will be funded by the permanent lender, thereby taking out the construction lender at that time. In most cases, the permanent loan and the interim loan commitments are made for the same amount. EXHIBIT 16-5 Projected Loan Repayment Schedule for Rolling Meadows Center End of Month 0 1 2 3 4 S 6 7 8 9 10 11 12 Total S Loan Draws (a) Project Costs 0 1,557,938 1,557,938 1,557,938 1,557,938 259,656 259,656 259,656 259,656 259,656 259,656 259,656 259,656 $8,309,000 (b) Construction Interest Payments (e) (c) Loan Principal Balance Interest Reduction (d) 05 05 SOS 0 1,557,938 0 15,579 3,131,454 15,579 31,315 4,720,706 31,315 47,207 6,325,851 47,207 63,259 63,259 6,648,766 66,488 6,974,910 69,749 7,304,315 66,488 73,043 76,370 79,730 8,312,427 0 0 0 0 (1) Ending Loan Balance S 0 1,557,938 3,131,454 4,720,706 6,325,851 0 0 6,648,766 0 6,974,910 0 7,304,315 0 7,637,014 0 7,973,041 0 8,312,427 0 8,655,208 69,749 7,637,014 73,043 7,973,041 76,370 79,730 8,655,208 83,124 83,124 86,552 $9,001,416 $86,552 $9,001,416 S $692,416 0 An estimate of construction period interest is made by computing the monthly draw rate for construction costs to be funded by the lender over the 12-month period. This is illustrated in Exhibit 16- 5. In summary, Exhibit 16-5 shows that the loan balance will increase each month by the amount of the project cost draws plus interest borrowed. The total ending balance, $9,001,416, will be equal to the total construction loan amount at the end of the 12-month period. This amount will be funded by the permanent lender, thereby taking out the construction lender at that time. In most cases, the permanent loan and the interim loan commitments are made for the same amount. EXHIBIT 16-5 Projected Loan Repayment Schedule for Rolling Meadows Center End of Month 0 1 2 3 4 S 6 7 8 9 10 11 12 Total S Loan Draws (a) Project Costs 0 1,557,938 1,557,938 1,557,938 1,557,938 259,656 259,656 259,656 259,656 259,656 259,656 259,656 259,656 $8,309,000 (b) Construction Interest Payments (e) (c) Loan Principal Balance Interest Reduction (d) 05 05 SOS 0 1,557,938 0 15,579 3,131,454 15,579 31,315 4,720,706 31,315 47,207 6,325,851 47,207 63,259 63,259 6,648,766 66,488 6,974,910 69,749 7,304,315 66,488 73,043 76,370 79,730 8,312,427 0 0 0 0 (1) Ending Loan Balance S 0 1,557,938 3,131,454 4,720,706 6,325,851 0 0 6,648,766 0 6,974,910 0 7,304,315 0 7,637,014 0 7,973,041 0 8,312,427 0 8,655,208 69,749 7,637,014 73,043 7,973,041 76,370 79,730 8,655,208 83,124 83,124 86,552 $9,001,416 $86,552 $9,001,416 S $692,416 0
Expert Answer:
Answer rating: 100% (QA)
ANSWER Based on the provided information from Exhibit 165 here is a summary of the loan repayment sc... View the full answer
Related Book For
Real Estate Finance and Investments
ISBN: 978-0073377339
14th edition
Authors: William Brueggeman, Jeffrey Fisher
Posted Date:
Students also viewed these accounting questions
-
Ques 1: What is the major complaint by firms concerning the Sarbanes-Oxley act of 2012? A. the legislative maximum allowable compensation for a CEO. B. the legal requirement to disclose project...
-
Q1. Write the SQL statement to display the employee id, employee name and city of those employees whose designation is Manager and annual (yearly) commission is greater than 4000. (hint: the given...
-
A 4-ft-high, 3-ft-diameter cylindrical water tank whose top is open to the atmosphere is initially filled with water. Now the discharge plug near the bottom of the tank is pulled out, and a water jet...
-
Prepare Quality Office's single-step income statement for the year ended March 31, 2018. The adjusted trial balance of Quality Office Systems at March 31, 2018, follows: QUALITY OFFICE SYSTEMS...
-
In taking a physical inventory at the end of Year 1, Grant Company forgot to count certain units and understated ending inventory by $10,000. Determine how this error affects each of the following....
-
Plaintiff grounds manager sued a manufacturer, Monsanto, alleging that herbicide use caused his non-Hodgkins lymphoma. The jury awarded the plaintiff \($39.3\) million in compensatory damages and...
-
The comparative balance sheets of Menachem Corporation at the beginning and end of the year 2012 appear below. Net income of $34,000 was reported, and dividends of $23,000 were paid in 2012. New...
-
Find the distance 'x' in this figure, accurate to 3 decimal places (i.e. 0.001"). (Hint: Locate two important points to form the required right-triangle to solve the question. The circle center is...
-
Bruce also requires a calculation of taxable income for the most recent year ended December 31, 2019. The calculation should be prepared in Excel. He has also requested that you prepare the year-end...
-
Summarize in at least two paragraphs, the results of the studies at the University of California at Davis coauthored by Ezra A Amsterdam, MD, and Dee Ann Birkel, at Ball States School of Physical...
-
< eBook Show Me How Video High-Low Method Liberty Inc. has decided to use the high-low method to estimate costs. The data for various levels of production are as follows: Units Produced Total Costs...
-
What is meant by a partial defence and explain the effect that successfully pleading a partial defence for murder has on a defendants liability and sentence?
-
There is no single right answer, but whatever answer you do give, justify why you think your assumptions are "reasonable". Making reasonable assumptions on processor speed (state what they are), what...
-
explain WHY the answer is the way it is, DONT *only* type the answer, I need to know HOW you got it PLEASE! 6.3.6 Print Odds Submit + Continue Save Output Test Cases Docs Assignment Grade More 1...
-
Write a method that turns some text into something Porky Pig would say. To do that, you just need to add "Bdap bdap bb " to before the given text. For example, if you called porkyPig("that's all...
-
A)Layout strategies B) process layout construct a from to matrix, determine the space requirements, develop an initial schematic diagram, determine the cost of this layout, try to improve the layout,...
-
Use nodal analysis to determine voltages v1, v2, and v3 in the circuit Fig. 3.76. Figure 3.76 4 S 3i, 2 A 4A
-
Why might refinancing be considered an alternative to a sale-leaseback?
-
What is the purpose of the accrual tranche? Could a CMO exist without a Z class? What would be the difference between the CMO with and without the accrual class?
-
A presale agreement is said to be equivalent to a take-out commitment. What will the construction lender be concerned about if the developer plans to use such an agreement in lieu of a take-out?
-
Do you think that organizations should base their hiring decisions on applicants personalities? What are the advantages and disadvantages of doing this? If an organization were to do this, what...
-
Consider absence from work as an example of organizational behaviour. What are some of the factors that might predict who is likely to be absent from work? How might you explain absence from work?...
-
To demonstrate that you grasp the idea of contingencies in organizational behaviour, consider how closely managers should supervise the work of their employees. What are some factors on which...
Study smarter with the SolutionInn App