| |
Ending value input |
| PROJECT |
|
| 165 Capitalized Cost (TCC) |
26081000 |
| 190 Residual Value |
47932000 |
| 195 Land Residual |
9586400 |
| 670 Expense Accounts for Modellin |
19313995 |
| 710 Depreciation |
11095127 |
| |
|
| Developer |
|
| 1 320 Other Revenue |
2439244 |
| 1 370 |
22070244 |
| 1 916 |
-3496736 |
| 1 926 |
2747244 |
| |
|
| Lender |
|
| 2 670 Expense Accounts for Modellin |
19313995 |
| 2 916 |
-1313590 |
| 2 926 |
21689240 |
| |
|
| Investor |
|
| 3 370 |
6500000 |
| 3 686 |
47761 |
| 3 880 Inc.Taxes:Equity Residual |
-9105080 |
| 3 916 |
-4087199 |
| 3 917 |
-1849191 |
| 3 926 |
-260239 |
| 3 927 |
-187372 |
| |
|
| Other |
|
| 4 916 |
2251786 |
| 4 926 |
2522000 |
| |
|
| All Participants |
|
| 99 916 |
-6645739 |
| 99 926 |
26698245 |
| |
|
| Developer |
|
| 1 936 |
2.81 |
| 1 938 |
6.57 |
| |
|
| Lender |
|
| 2 936 |
10.72 |
| 2 938 |
12.45 |
| |
|
| Investor |
|
| 3 936 |
|
| 3 937 |
|
| 3 938 |
0.88 |
| 3 939 |
6.66 |
| 3 939.1 |
0.95 |
| |
|
| Other |
|
| 4 936 |
|
| 4 938 |
|
| |
|
| All Participants |
|
| 99 936 |
7.85 |
| 99 938 |
9.24 |
|
