to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Tower Point Apartments (demo)

Schedule D: Present Value By Participant By Line Item

discount rate = 0.12

Developer  
Equity Residual ( 1 196) 15560
Investment Adj. ( 1 320) -481473
Net Cash Flow (NCF) ( 1 699) 17912
Subtotal: Developer -448001
   
Lender  
Orig.Mtge(s) ( 2 240) -4970536
Mtge Interest ( 2 660) 2,208,867
Interest (Mtge) Variance ( 2 669) 105258
Mtge Amortization ( 2 670) 504805
Mtge Amortization ( 2 670) 673204
Subtotal: Lender -1478401
   
Investor  
Equity Residual ( 3 196) 1,501,506
Investment ( 3 310) -6634239
Net Cash Flow (NCF) ( 3 699) 1,728,555
Income Taxes (Annual) ( 3 850) 66605
Inc.Taxes:Equity Residual ( 3 880) -317765
Subtotal: Investor -3655338
   
Other  
Equity Residual ( 4 196) 38899
Orig.Mtge(s) ( 4 240) -312054
Mtge Interest ( 4 660) 56056
Mtge Amortization ( 4 670) 49218
Mtge Amortization ( 4 670) 35954
Net Cash Flow (NCF) ( 4 699) 44781
Subtotal: Other -87145
   
Public  
Income Taxes (Annual) ( 5 850) -66605
Inc.Taxes:Equity Residual ( 5 880) 317765
Subtotal: Public 251159
   
Total -5417726


 Home   E-Mail  home at CD root