Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Shopping Center Illustration

Schedule D: Present Value By Participant By Line Item

discount rate = 0.12

Developer  
Equity Residual ( 1 196) 1576931
Investment Adj. ( 1 320) -553410
Return of Investment ( 1 370) 356366
Net Cash Flow (NCF) ( 1 699) 1198183
Subtotal: Developer 2578071
   
Lender  
Financing Fees ( 2 158) 238991
Orig.Mtge(s) ( 2 240) -4583419
Mtge Interest ( 2 660) 3176726
Mtge Amortization ( 2 670) 139970
Mtge Amortization ( 2 670) 1386266
Subtotal: Lender 358535
   
Other  
Const.Interest ( 4 155) 568991
   
Total 3505597



 Home   E-Mail  home at CD root