| Developer |
|
| Equity Residual ( 1 196) |
333 |
| Investment Adj. ( 1 320) |
-1205 |
| Return of Investment ( 1 370) |
201 |
| Net Cash Flow (NCF) ( 1 699) |
2300 |
| Income Taxes (Annual) ( 1 850) |
8759 |
| Inc.Taxes:Equity Residual ( 1 880) |
-2756 |
| Subtotal: Developer |
7633 |
| |
|
| Lender |
|
| Equity Residual ( 2 196) |
665 |
| Orig.Mtge(s) ( 2 240) |
-36626 |
| Mtge Interest ( 2 660) |
27134 |
| Mtge Amortization ( 2 670) |
1295 |
| Mtge Amortization ( 2 670) |
3935 |
| Net Cash Flow (NCF) ( 2 699) |
4600 |
| Subtotal: Lender |
1004 |
| |
|
| Investor |
|
| Equity Residual ( 3 196) |
333 |
| Investment ( 3 310) |
-4348 |
| Return of Investment ( 3 370) |
534 |
| Net Cash Flow (NCF) ( 3 699) |
2300 |
| Subtotal: Investor |
-1181 |
| |
|
| Other |
|
| Const.Interest ( 4 155) |
31 |
| |
|
| Public |
|
| Income Taxes (Annual) ( 5 850) |
-8759 |
| Inc.Taxes:Equity Residual ( 5 880) |
2756 |
| Subtotal: Public |
-6003 |
| |
|
| Total |
1484 |
