Economic Project Analysis - Mt. Pleasant Corporate Center
Transcript of Economic Project Analysis - Mt. Pleasant Corporate Center
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
1/24
!"#$#%&" ($)*+,&, -./#012#3$1 4*.),)$1 5#0/#0)1. 5.$1.0
2.%6.0,7"#$%&' ('&)#(*++ ,-.&%#/01+&2& 3#-)0-
456*# 7#-* 8& (&%-90%% ,*#$
,-2&:;&) ?@>
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
2/24
8 (9:! ;< 5 ;=8!=8>
7)-A&6+ BC&65+02& 15::*)' DDDDDDDDDDDDDDDDDDDDDDDDE
7)-A&6+ F)0G+0-HDDDDDDDDDDDDDDDDDDDDDDDDDDDDDI
"##5:G+0-H#DDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDJJ@ *6) -P +$& G)-G&
S-H#+)56+0-H .0%% *%#- ;& 8-H& -H +$& )-*8.*' *8A*6&H+ +- +$& 6-)G-)*+& G*)/ 0H
-)8&) +- 0:G)-2& +)*H#G-)+*+0-HJ LH -)8&) +- P0H*H6& +$& G)-A&6+= * %-*H -P
VI=?=??? .-5%8 ;& 5#&8 *##5:0HR * >J
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
4/24
4 -;?!58 E !>5-B48B;=
U$& (-5H+ 7%&*#*H+ S-)G-)*+& S&H+&) 0# * >EJ=???=???= .0+$ +$& ;50%80
8&:-%0+0-H +-+*%0HR VO?=???J 7$*#& @ .0%% 6-H#0#+ -P 6-H#+)56+0-H 6-#+# -P V>=???=??
*H8 *H &HR0H&&)0HR P&& -P V>
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
5/24
( >>A248B;=>
U$& P-%%-.0HR *##5:G+0-H# .&)& 5#&8 0H +$& &6-H-:06 *H*%'#0# -P +$& (-5H+
7%&*#*H+ S-)G-)*+& S&H+&) %-6*+&8 0H 16)*H+-H= 7"J U$& *##5:G+0-H# *)& )&P%&6+
0H +$& 6*%65%*+0-H# P-) +$& B[502*%&H+ XH0P-): "HH5*% S-#+ ]BX"S^ *H8 +$& P0H*% #*
G)06 P-) +$& %-+# 0H6%58&8 0H +$& G)-A&6+J U$& *##5:G+0-H# P-) +$& G)-A&6+ *)& *#
P-%%-.#_ 4*.H 6*)& :*0H+&H*H6& .0%% -665) +.&%2& +0: G&) '&*)= *+ * )*+& -P V
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
6/24
L+ 0# *##5:&8 +$*+ +$& *HH5*% 0H+&)+ )*+& 5#&8 P-) +$& BX"S *H8 %-+ G)06
6*%65%*+0-H# 0#
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
7/24
E !5B>B;= 4 ;B=8>
Income and Expenses
The decisions made for the income and expenses for the Mount Pleasant
Corporate Center were based off of the information in the project description and
the assumptions located in the previous section.
Using the assumptions above for the lawn maintenance, the total lawn
care maintenance will amount to $5,000 per year. This includes mowing the
grass around the lots and maintaining the landscape. The total lawn
maintenance was found by multiplying 8 acres times $50 per acre times 12.
The total road maintenance will amount to $4,000 per year. This includes
fixing any problems with the roadway and snow plowing costs. The total
maintenance cost for the first 3 years of the project was calculated to be $32,500
per year. This cost includes lawn maintenance, insurance, and marketing costs.
After the third year the total maintenance costs increase to $36,500 per year.
The slight increase in maintenance cost is due to the road maintenance being
added. As the lots are sold the total maintenance costs decrease by $1,000 per
year.
The low interest loan needed to fund the project was calculated to be
$4,490,000. The 2.5% interest rate used for the loan was decided to be the
prime interest rate for banks. The interest rate that was used for everything
outside of the loan was decided to be 5%. This interest rate was used for the
EUAC and helped to determine the total loan that was needed for the project. All
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
8/24
of the other expenses listed in the project description were planned out according
to the payment breakdown. The annual loan payment was calculated to be
$630,000. The first loan payment and initial construction costs will come from the
grant and company money. This payment will span 8 years, it will start when the
land is initially purchased and continue until the last lot is sold.
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
9/24
- B>F>
9$&H 5H8&)R-0HR *H 0H2+:&H+= +$&)& *)& *%.*'# )0#/# 0H2-%2&8J 1&2&)*%
+$0HR# 6-5%8 R- .)-HR 85)0HR +$& G)-A&6+ +$*+ 6-5%8 H&R*+02&%' *PP&6+ +$& -5+6-:& -
:*/& +$& G)-A&6+ %# G)-P0+*;%&J 1-:& )0#/# P-) +$0# G*)+065%*) G)-A&6+ 0H6%58&_
8&%. G.*)+, c U0:& 8&%*'# *)& -H& )0#/ +$*+ 0# G&60*%%' 0:G-)+*H+ +- +$0#
G)-A&6+J "H *##5:G+0-H .*# :*8& +$*+ -H& %-+ .-5%8 ;& #-%8 &2&)' '&*)d $-.&2&)=
+$&)& 0# * 6$*H6& +$*+ +$& %-+# .-5%8 +*/& %-HR&) +- #&%% .$06$ .-5%8 R02& 5# * +0:&
8&%*' *H8 *88 :-)& 6-#+# +- +$& G)-A&6+J U$&)& *)& *%#- :*H' -+$&) P*6+-)# +$*+
6-5%8 6*5#& +0:& 8&%*'# #56$ *# 6-H#+)56+0-H H-+ ;&0HR 6-:G%&+&8 -H +0:&J
A$H#0.,..$ "#$G&1$, c U$&)& *)& #&2&)*% +'G -P 5HP-)&&H 6-H80+0-H#
+$*+ 6-5%8 *GG&*)J 3H& -P .$06$ *)& H*+5)*% 80#*#+&)#J 16)*H+-H= 7&HH#'%2*H0* 0# H-
* $0R$K)0#/ G%*6& P-) H*+5)*% 80#*#+&)# +- -665) #- 0+ 0# 5H%0/&%' +$*+ -H& .-5%8 *PP&
+$& G)-A&6+d $-.&2&) +$&)& 0# *%.*'# * G-##0;0%0+'J 3+$&) G-##0;%& 5HP-)&&H
6-H80+0-H# 0H6%58& G)-856+ #$-)+*R *H8 #+)0/= .$06$ 6-5%8 $*2& *H 0:G*6+ -H +$&
G)-A&6+ *H8 &0+$&) )*0#& 6-#+# -) 6*5#& * +0:& 8&%*'J
B$)""30)1. &$H#0%)1$ c 9$&H .-)/0HR -H * G)-A&6+ +$&)& 0# *%.*'# *
G-##0;0%0+' +$*+ #-:& -P +$& 0HP-):*+0-H '-5 *)& .-)/0HR .0+$ 0# H-+ 6-:G%&+&%'
*665)*+&J \*20HR 0H*665)*+& 0HP-):*+0-H 6*H )&*%%' $*2& * H&R*+02& *PP&6+ -H +$
G)-A&6+ *H8 +$& +0:*+&8 6-#+# 6-5%8 R- 5GJ
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
10/24
6-5%8 6*5#& :*A-) P0H*H60*% G)-;%&:#J LP * P0H*H60*% 0##5& *)0# +$*+ 0# #0RH0P0
&H-5R$= +$& G)-A&6+ :*' $*2& +- ;& *;*H8-H&8 *%+-R&+$&)J
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
11/24
EB>5A>>B;= ;<
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
12/24
15;#&[5&H+%'= +$& *HH5*% %-*H G*':&H+ H&&8&8 +- ;& 6*%65%*+&8= *H8 +
*HH50+' &[5*+0-H 5#0HR +$& G)0:& 0H+&)+ )*+& -P >JT=>?YJEY .*# -;+*0H&8= .$06$
.*# )-5H8&8 +- *H )$$3)* /)+%.$1 #H LQRPNPPP J N-5H80HR 5G +$0# 2*%5& *PP&6+#
+$& +-+*% 2*%5& -P +$& %-*H= .$06$ .-5%8 +$&H ;& )-5R$%' VI=?=??? *P+&) +$&
*HH50+' &[5*+0-H 0# *R*0H *GG%0&8J U$0# )-5H80HR 5G )&P%&6+# 0H +$& BX"S .$06$
6*%65%*+&8 0H %*+&) #&6+0-H# -P +$& Q0H*H60*% F0#65##0-HJ
E.1.0%&$&$J 1K. :#1 40&".,
"P+&) 8&+&):0H0HR +$& %-*H G*':&H+#= * :-)& 8&+*0%&8 P%-. 6$*)+ 6-5%8 ;&
8&2&%-G&8= .0+$ +$& *HH5*% %-*H G*':&H+# *66-5H+&8 P-)J Q)-: +$0#= +$& G)06& P-) +$&
%-+# 6-5%8 ;& 8&+&):0H&8 8&G&H80HR -H +$& +.- #6&H*)0-#J
>".$)0 S T 8K. G.U.*#/.0 60.)V, .U.$ )H1.0 )** *#1, )0. ,#*G
LH +$0# #6&H*)0-= +$& #*%& -P +$& %-+# 8-He+ R&H&)*+& *H' G)-P0+ P-)
8&2&%-G&)J U$&)&P-)&= +$& G)06& P-) &*6$ %-+ H&&8# +- ;& ;0R &H-5R$ +- 6-2&) *%% 6
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
13/24
+$*+ 6-:& .0+$ +$& G)-A&6+J LH -)8&) +- 6*%65%*+& +$& G)06& G&) *6)&= +$& H&+ 8&
.*# 6*%65%*+&8 ;' *880HR +$& 6-#+# #G&60P0&8 0H +$& G)-A&6+ *##0RH:&H+ .0+$ +$
*HH5*% %-*H G*':&H+#J U$& 2*%5& P-5H8 .*# VY=I=?I= .$06$ .*# )-5H8&8 +-
VY==???J S*%65%*+0-H# 6*H ;& P-5H8 0H +$& H&C+ #&6+0-H -P +$& )&G-)+J
Q)-: +$0# 2*%5&= 6*%65%*+0HR +$& G)06 G&) *6)& .*# A5#+ * :*++&) -P 802080H
+$& H&+ 8&P060+ ;' +$& >@ *6) +$*+ )&G)&H+ +$& %*H8 P-) #*%&J " G)06& -P VI?Y
G&) *6)& .*# P-5H8J Q)-: +$0# 2*%5&= 0+ .*# A5#+ * :*++&) -P :5%+0G%'0HR +$& #0Z& -P
&*6$ %-+ #G&60P0&8 0H +$& G)-A&6+ :*#+&) G%*H *H8 5#0HR +$& &[5*+0-HF = P (1 + i ) n +-
8&+&):0H&8 +$& )G&6+02& G)06& -P &*6$ %-+ 0H +$& '&*) +$&' .&)& ;&0HR #-%8J U
G)06 -;+*0H&8 P-) +$0# #6&H*)0- .&)& +$& P-%%-.0HR ])-5H8&8 +- +$& H&*)+
V?=???
4-+ E ]EJE *6)^ f V@=Y?JO *6)^ f V@=TT
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
14/24
.$06$ )&G)&H+# +$& 6-#+# 0H +$& G)&H+J U$&)&P-)&= +$& G)06& G&) *6)&
:5%+0G%0&8 ;' @J@ +- -;+*0H * 2*%5& -P VIIY=??? G&) *6)&J U$& P-):5%*F = P (1 + i ) n
.*# *%#- 5#&8 +- -;+*0H +$& G)06 -P +$& %-+# 0H +$&0) )G&6+02& '&*)# -P #*%
])-5H8&8 +- +$& H&*)+ V ]EJE *6)^ f V@=YO
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
15/24
16&H*)0- @ _ F&2&%-G&) ;)&*/# &2&H
o BX"S f KV>=>_ F&2&%-G&) :*/ @?W G)-P0+
o BX"S f KV@EI=O>YJOE
" H&R*+02& 2*%5& .*# -;+*0H&8 P-) ;-+$ BX"Se#J U$0# :&*H# +$*+ P-)
;-+$ #6&H*)0-# +$& 8&2&%-G&) $*# * H&R*+02& 6-#+= 0H -+$&) .-)8#= $&e# :*/0HR
:-H&'J B2&H +$-5R$ 0H 16&H*)0- @ +$& 8&2&%-G&) 0# :*/0HR *;-5+ V>=>
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
16/24
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
17/24
5 (>Z (=E 5 ;24A8(8B;=>
B$&1&)*
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
18/24
>".$)0 S T E.U.*#/.0 60.)V, .U.$
>".$)0 W T E.U.*#/.0 %)V., SPX /0#H&1
" # $ % & ' ( ) *
!"#$%&&'() !"+$%&&'()
!#$&&&$&&&,-./0123
!4&&$&&&,56673
!4&&$&&&,56673
!#$&&&$&&&,89.7:);9: = D126 >9: %
!%$&&&,>9:3
>91.7
E1/.:6.1.9:3
!#$&&&,>9:3
!4$&&&,>9:3
!?&$&&&,@6A92/09.3
!4#+$&&&,56673
!4B$&&&,56673
!=&&$&&&,C)1.:73
!=$D+%$&&&E126 >9: 4
!4$D#&$&&&E126 >9: #
!4$B&%$&&&E126 >9: "
!4$++%$&&&E126 >9: =
!4$4%&$&&&E126 >9: %
!%$&&&,>9:3
>91.7
F1/.:6.1.
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
19/24
5#%/31)1$,
" # $ % & ' ( ) *
!"#$%&&'() !"+$%&&'()
!#$&&&$&&&,-./0123
!4&&$&&&,56673
!4&&$&&&,56673
!#$&&&$&&&,89.7:);
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
20/24
Loan Value
Annual Loan Payment
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
21/24
Lot Prices
Scenario 1
Scenario 2
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
22/24
Scenario 1 - Developer Breaks Even
Scenario 2 - Developer makes 10% prot
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
23/24
4 -;?!58 >A22(-D
(-5H+ 7%&*#*H+ S-)G-)*+& S&H+&) G)-2&8 +- ;& 6$*%%&HR0HR .$&H *H*%'Z0HR
+$& &6-H-:06 ;)&*/8-.H -P +$& G)-A&6+J Q-%%-.0HR *%% +$& #&H+0*% R508&%0H
G$*# -P 6-H#+)56+0-H= * P*2-)*;%& -5+6-:& .*# 8&+&):0H&8 0H &*6$ -P +$& +.- P0H*%
#6&H*)0-#J X#0HR +$& 0H0+0*% *##5:G+0-H# R02&H= * P%-. 6$*)+ 8&G06+0HR *%% +$&
0H6%580HR :*0H+&H*H6& *H8 %-*H#= .*# 6-H#+)56+&8 0H -)8&) +- P5)+$&) 6-:G)&$&H8
-5) P0H*H60*% #+*H8G-0H+J
b02&H +$& G)&:0#= 0+ .*# &CG&6+&8 +$*+ 6&)+*0H &856*+&8 *##5:G+0-H
.&)& :*8& 0H -)8&) +- P0%% 0H +$& :0##0HR 0HP-):*+0-H H&&8&8 P-) 6-:G%&+& +$&
-2&)*%% G)-A&6+J 3H& -P +$& :*0H *##5:G+0-H# 0H6%58&8 +$& 6-#+ -P :*0H+&H*H6&J 9&
*##5:&8 +$*+ @aE+$ -P +$& G)-G&)+' .*# R)*##= *H8 0H -)8&) +- 6*)& *H8 +&H8 P-) +$&
R)*##= .& .-5%8 H&&8 +- G*' *+ * )*+& -P P0P+' 8-%%*)# G&) *6)&= +.&%2& +0: G&) '&*)J
U$& )-*8 :*0H+&H*H6& .*# *##5:&8 *+ * +$-5#*H8 8-%%*)# G&) :*0H+&H*H6&= I +0:
* '&*)J (*)/&+0HR 0# *H-+$&) &CG&H#02& #&H+0*% +- +$& R)-.+$ -P +$& 8RHJ 9
*##5:&8 #&2&H +$-5#*H8 8-%%*)# * '&*) *H8 .0%% ;&R0H .$&H +$& G)-A&6+ 0# P0)#+
G5)6$*#&8J b&H&)*% %0*;0%0+' 0H#5)*H6& 0# *##5:&8 +- 6-#+ +.&H+'KP02& +$-5#*H8
8-%%*)# G&) '&*)= *H8 .0%% ;&R0H .$&H +$& %*H8 P-) +$& G)-A&6+ 0# P0)#+ G5)6$*#
7*':&H+ P-) *%% +$& &CG&H# *)& &CG&6+&8 +- 6-:& P)-: %-*H# *# .&%% *# * P-5)K
$5H8)&8 +$-5#*H8 8-%%*) R)*H+ +$*+ .& *##5:&8 +- ;& P*0)J "# &*6$ -P +$& %-+# .*#
#-%8= +$& +-+*% :*0H+&H*H6& .-5%8 8&6)&*#& ;' * +$-5#*H8 8-%%*)# * '&*)J Q-) +$&
%-*H#= * >J
-
8/13/2019 Economic Project Analysis - Mt. Pleasant Corporate Center
24/24
80*R)*: P-) &*6$ #6&H*)0- *# .&%% *# +*/&H 0H+- P5)+$&) 8&+*0% 0H +$& g"##5:G+0-H#h
G-)+0-HJ
40/& *H' -+$&) G)-A&6+= +$0# G)-A&6+ *%#- $*# * H5:;&) -P G-##0;0%0+0 +$*+
:*' $*):P5%%' *PP&6+ +$& 8RH*+&8 -5+6-: P-) +$& G)-A&6+J N0#/# *)& P)&[5&H+%'
+*/&H 0H+- *66-5H+ .$&H 6)&*+0HR * %-HRK+&): G)-A&6+J U$& )0#/# 6*H 0H6%58
8&+)0:&H+*% .&*+$&) 6-H80+0-H#= *H' 0H*665)*+& 0HP-):*+0-H +$*+ :*' ;& R02&H= *H8
G-##0;%' +$& :-#+ 0:G-)+*H+ .-5%8 ;& *H' P0H*H60*% 0##5 +$*+ :*' *)0#&J
\-.&2&)= %--/0HR *+ ;-+$ P0H*% #6&H*)0-#= &2&H *P+&) *%% +$& G*)6&%# *)& #-
#+0%% $*8 * G)-P0+ -P V>=>