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    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing

Schedule D: Present Value By Participant By Line Item

discount rate = 0.12

Developer  
Equity Residual ( 1 196) 8311
Net Cash Flow (NCF) ( 1 699) 3255
Subtotal: Developer 11566
   
Lender  
Orig.Mtge(s) ( 2 240) -34241
Mtge Interest ( 2 660) 18537
Mtge Amortization ( 2 670) 3163
Mtge Amortization ( 2 670) 4739
Subtotal: Lender -7802
   
Investor  
Investment ( 3 310) -37187
   
Total -33423



 Home   E-Mail  home at CD root