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 P: Operating Accounts For Bridge/Const. Loan

Annual

  Total 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000
INCLUDED IN CONST./BRIDGE LOAN                      
1 169 Funded Expenses                      
1 170 Development Cost (TDC) -27376165 -27376165                  
1 175 Reserve for Capital Repl.                      
1 290 Total Financing (TF) 24,868,000 24,868,000                  
1 590 Debt Free Income (DFI) 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
1 620 Total Fixed Debt Service -18451787 -971147 -1942293 -1942293 -1942293 -1942293 -1942293 -1942293 -1942293 -1942293 -1942293
1 631 Ground Rent                      
Total 1,602,941 -4375052 115224 380323 473228 569849 670335 774840 883525 996558 1,114,112



 Home   E-Mail  home at CD root