Demolition Strategy
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Demolition Strategy as PDF for free.
More details
- Words: 153
- Pages: 1
City of Amsterdam Tax Rate User Fees Avg # of Units Number of Homes Avg Price Per home Total Taxable Value City Income - Property Tax + Fees Eminent Domain Buyout Demolition Cost ($12k/home) City Contribution To Demo (75%) City Expenses for Demo Construction Cost New / SQFT Avg SQFT New Construction Average New Home Value City Cash Flows City Desired IRR City NPV of Revenue
Investor IRR Value of Home
13.89 769 2 17 27803 472651 32711.12239 378120.8 204000 153000 531120.8 80 1500 120000
0.5 0.5 0.5 0.5 0.5 0.6 0.7 0.8 0.9 1 1 1 1 1 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 -32711.1 40313.8 40313.8 40313.8 40313.8 40313.8 43147.36 45980.92 48814.48 51648.04 54481.6
5% $291,886.54
6% 120000
$127,200
$134,832
$142,922
$151,497
$160,587
$170,222
$180,436
$191,262
$202,737
Investor IRR Value of Home
13.89 769 2 17 27803 472651 32711.12239 378120.8 204000 153000 531120.8 80 1500 120000
0.5 0.5 0.5 0.5 0.5 0.6 0.7 0.8 0.9 1 1 1 1 1 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 -32711.1 40313.8 40313.8 40313.8 40313.8 40313.8 43147.36 45980.92 48814.48 51648.04 54481.6
5% $291,886.54
6% 120000
$127,200
$134,832
$142,922
$151,497
$160,587
$170,222
$180,436
$191,262
$202,737
Related Documents
Demolition Strategy
June 2020 8
Demolition Strategy Work
June 2020 5
Demolition Strategy Revised
June 2020 8
Demolition
November 2019 8
Demolition Permit
June 2020 4