Guggenheim Demo

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 B: Cash Flow By Participant

Annual

( BTY )( ATY )	Total	2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017
Developer( )( )
Equity Residual ( 1 196)	50948																50948
Net Cash Flow (NCF) ( 1 699)	8029		535	535	535	535	535	535	535	535	535	535	535	535	535	535	535
Subtotal: Developer( )( )	58977		535	535	535	535	535	535	535	535	535	535	535	535	535	535	51484

Lender ( 8.4%)( )
Orig.Mtge(s) ( 2 240)	-38350	-38350
Mtge Interest ( 2 660)	44229		3247	3219	3188	3155	3118	3079	3035	2988	2937	2881	2820	2754	2683	2604	2519
Mtge Amortization ( 2 670)	9298		321	349	380	414	450	490	533	580	632	687	748	814	886	964	1049
Mtge Amortization ( 2 670)	29052																29052
Subtotal: Lender ( 8.4%)( )	44229	-38350	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	32620

Investor ( )( )
Investment ( 3 310)	-41650	-41650

Total	61556	-80000	4104	4104	4104	4104	4104	4104	4104	4104	4104	4104	4104	4104	4104	4104	84104