to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    CSF    ENT    DEP    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Belle Glade 72 Units Deal A

Schedule T: Detail Of Present Value

by participant

( bty )( aty ) 0% 10% 12% 15% 18% 20% 25%
Developer ( ****)( )              
Equity Residual ( 1 196) 2,136,801 748936 614279 459291 345989 287588 183550
Investment ( 1 310) -500000 -454545 -446429 -434783 -423729 -416667 -400000
Investment Adj. ( 1 320) 57601 52365 51430 50088 48815 48001 46081
Net Cash Flow (NCF) ( 1 699) 689231 320500 279117 228799 189415 167884 126350
Subtotal: Developer ( ****)( ) 2,383,633 667256 498397 303395 160490 86806 -44019
               
Lender ( 8.1%)( )              
Const.Interest ( 2 155) 74023 67293 66092 64368 62731 61686 59218
Const.Loan ( 2 220)              
Orig.Mtge(s) ( 2 240) -1800000 -1636364 -1607143 -1565217 -1525424 -1500000 -1440000
Mtge Interest ( 2 660) 1,350,000 754106 681054 589160 514154 471653 385614
Mtge Amortization ( 2 670) 1,800,000 630889 517457 386898 291454 242258 154619
Subtotal: Lender ( 8.1%)( ) 1,424,023 -184075 -342540 -524792 -657084 -724403 -840549
               
Public ( ****)( 8.1%)              
Const.Interest ( 5 155) 48819 44381 43589 42452 41372 40683 39056
Orig.Mtge(s) ( 5 240) -700000 -636364 -625000 -608696 -593220 -583333 -560000
Mtge Interest ( 5 660) 700000 391018 353139 305490 266598 244561 199948
Mtge Amortization ( 5 670) 700000 245346 201233 150460 113343 94212 60130
Income Taxes (Annual) ( 5 850) -471333 -270456 -245834 -214849 -189537 -175180 -146063
Inc.Taxes:Equity Residual ( 5 880) 401893 140861 115535 86384 65074 54090 34522
Subtotal: Public ( ****)( 8.1%) 679379 -85213 -157339 -238758 -296369 -324968 -372408
               
Secondary Lender( )( )              
Equity Residual ( 6 196) 1,066,799 373906 306679 229301 172735 143578 91637
Income Taxes (Annual) ( 6 850) 471333 270456 245834 214849 189537 175180 146063
Inc.Taxes:Equity Residual ( 6 880) -401893 -140861 -115535 -86384 -65074 -54090 -34522
Subtotal: Secondary Lender( )( ) 1,136,239 503501 436979 357766 297198 264668 203178
               
Total 5,623,274 901468 435497 -102389 -495766 -697897 -1053797


 Home   E-Mail  home at CD root