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

Guggenheim Demo:Trial 8: Table 19, page 113

Schedule T: Detail Of Present Value

by participant

( bty )( aty ) 0% 10% 12% 15% 18% 20% 25%
Developer( )( )              
Equity Residual ( 1 196) 60131 13086 9809 6426 4256 3252 1693
Net Cash Flow (NCF) ( 1 699) 7476 3446 3031 2534 2151 1942 1539
Subtotal: Developer( )( ) 67607 16533 12840 8960 6406 5194 3231
               
Lender ( 7.4%)( )              
Orig.Mtge(s) ( 2 240) -39600 -36000 -35357 -34435 -33559 -33000 -31680
Mtge Interest ( 2 660) 40109 19040 16827 14163 12090 10955 8747
Mtge Amortization ( 2 670) 39600 10435 8251 5924 4361 3606 2352
Subtotal: Lender ( 7.4%)( ) 40109 -6525 -10279 -14348 -17108 -18439 -20581
               
Investor ( )( )              
Investment ( 3 310) -50400 -45818 -45000 -43826 -42712 -42000 -40320
               
Total 57316 -35810 -42440 -49214 -53414 -55244 -57670



 Home   E-Mail  home at CD root