|
Ita
<br />vw.FinanceDTA.com
<br />Table 3: Summary of LRV by Phase
<br />Revenues
<br />SECTION I
<br />PROJECT INFORMATION
<br />t 3,750 DU
<br />$1,183,134,000
<br />77.23%
<br />$396,868,000
<br />86.87%
<br />$287,318,000
<br />73.97%
<br />$1,867,320,000
<br />78.
<br />ial 350,000 SF
<br />$99,921,000
<br />6.52%
<br />$46,680,000
<br />10.22%
<br />$72,236,000
<br />18.60%
<br />$218,837,000
<br />9.2
<br />250 Rooms
<br />$94,619,000
<br />6.18%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$94,619,000
<br />3.5
<br />to 200 Rooms
<br />$106,470,000
<br />6.95%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$106,470,000
<br />4.2
<br />ructures 3,896 Spaces
<br />$47,860,000
<br />3.12%
<br />$13,280,000
<br />2.91%
<br />$28,880,000
<br />7.43%
<br />$90,020,000
<br />3.�
<br />Total Revenues
<br />$1,532,004,000
<br />100.00%
<br />$456,828,000
<br />100.00% $388,434,000
<br />100.00%
<br />$2,377,266,000
<br />100
<br />_ Costs or IF 9w
<br />t
<br />$897,332,000
<br />75.84%
<br />$307,937,000
<br />77.59%
<br />$231,494,000
<br />80.57%
<br />$1,436,763,000
<br />76.
<br />ial
<br />$38,378,000
<br />38.41%
<br />$19,885,000
<br />42.60%
<br />$32,433,000
<br />44.90%
<br />$90,696,000
<br />41.
<br />$71,326,000
<br />75.38%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$71,326,000
<br />75.
<br />to
<br />$69,462,000
<br />65.24%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$69,462,000
<br />65.
<br />ructures
<br />$52,404,000
<br />109.49%
<br />$18,084,000
<br />136.17%
<br />$40,636,000
<br />140.71%
<br />$111,124,000
<br />123
<br />Total Costs
<br />$1,128,902,000
<br />1 73.69%
<br />$345,906,000
<br />75.72%
<br />$304,563,000
<br />78.41%
<br />$1,779,371,001
<br />74.
<br />NAV
<br />t
<br />$285,802,000
<br />24.16%
<br />$88,931,000
<br />22.41%
<br />$55,824,000
<br />19.43%
<br />$430,557,000
<br />23.
<br />ial
<br />$61,543,000
<br />61.59%
<br />$26,795,000
<br />57.40%
<br />$39,803,000
<br />55.10%
<br />$128,141,001
<br />58.
<br />$23,293,000
<br />24.62%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$23,293,000
<br />24.
<br />to
<br />$37,008,000
<br />34.76%
<br />$0
<br />0.00%
<br />$0
<br />0.00%
<br />$37,008,000
<br />34.
<br />ructures
<br />($4,544,000)
<br />(9.49%)
<br />($4,804,000)
<br />(36.17%)
<br />($11,756,000)
<br />(40.71%)
<br />($21,104,000)
<br />(23.
<br />:cess of NAV Over Costs
<br />$403,102,000
<br />26.31%
<br />$110,922,000
<br />24.28%
<br />$83,871,000
<br />21.59%
<br />$597,895,002
<br />25.
<br />ed Bristol at 3600 South Bristol Street
<br />'Residual Value Study Report
<br />Exhibit 10
<br />September 27, 2023
<br />
|