| Developer |
|
| Equity Residual ( 1 196) |
614279 |
| Investment ( 1 310) |
-446429 |
| Investment Adj. ( 1 320) |
51430 |
| Net Cash Flow (NCF) ( 1 699) |
279117 |
| Subtotal: Developer |
498397 |
| |
|
| Lender |
|
| Const.Interest ( 2 155) |
66092 |
| Const.Loan ( 2 220) |
|
| Orig.Mtge(s) ( 2 240) |
-1607143 |
| Mtge Interest ( 2 660) |
681054 |
| Mtge Amortization ( 2 670) |
517457 |
| Subtotal: Lender |
-342540 |
| |
|
| Public |
|
| Const.Interest ( 5 155) |
43589 |
| Orig.Mtge(s) ( 5 240) |
-625000 |
| Mtge Interest ( 5 660) |
353139 |
| Mtge Amortization ( 5 670) |
201233 |
| Income Taxes (Annual) ( 5 850) |
-245834 |
| Inc.Taxes:Equity Residual ( 5 880) |
115535 |
| Subtotal: Public |
-157339 |
| |
|
| Secondary Lender |
|
| Equity Residual ( 6 196) |
306679 |
| Income Taxes (Annual) ( 6 850) |
245834 |
| Inc.Taxes:Equity Residual ( 6 880) |
-115535 |
| Subtotal: Secondary Lender |
436979 |
| |
|
| Total |
435497 |
