to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    ALTI    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

MXD Proposal, Scenario 2-A:Phase 1: Hotel

Schedule E: Taxable Income

Annual

  Total 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000
Net Avail.for Debt Svc. 22,562,893 -895740 2,057,517 2,322,617 2,415,521 2,512,142 2,612,628 2,717,133 2,825,818 2,938,851 3,056,405
Ground Rent                      
Participation                      
1st Mortgage Interest -15913679 -888903 -1764996 -1746430 -1725921 -1703264 -1678234 -1650584 -1620038 -1586294 -1549016
2cd Mortgage Interest                      
Credit Enhancement                      
Debt Service Acctg.Adj.                      
Schedule #Dep.24748165 1 31.5yrs -7463732 -392828 -785656 -785656 -785656 -785656 -785656 -785656 -785656 -785656 -785656
Schedule #Dep. 3441000 2 7 yrs -3441000 -491571 -842694 -601924 -429946 -307104 -307104 -307104 -153552    
Schedule #Dep. 2379000 1 5 yrs -2379000 -237900 -475800 -475800 -475800 -475800 -237900        
Schedule #Dep. 391000 1 25 yrs -148580 -7820 -15640 -15640 -15640 -15640 -15640 -15640 -15640 -15640 -15640
Schedule #Dep. 0 1 7 yrs                      
Total -6783098 -2914762 -1827268 -1302834 -1017441 -775322 -411907 -41851 250932 551261 706093



 Home   E-Mail  home at CD root