to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    CSF    ENT    DEP    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Belle Glade 72 Units Deal A

Schedule +: Cash Flow By Participant

Annual

  Total 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
All Participants 5,623,274 -2810069 207100 219526 232698 246659 261459 277147 293775 311402 330086 6,053,491
                         
Developer Income                        
Lender Income 1,424,023 74023 135000 135000 135000 135000 135000 135000 135000 135000 135000 135000
Investor Income                        
Other Entities 69440 27744 41879 42347 42843 43368 43925 44516 45142 45806 46509 -354639
Public Income 679379 21076 28121 27653 27157 26632 26075 25484 24858 24194 23491 424639
Developer Capital 2,383,633 -432911 2100 14526 27698 41659 56459 72147 88775 106402 125086 2,281,692
Lender Capital   -1800000                   1,800,000
Investor Capital                        
Other Entities 1,066,799                     1,066,799
Public Capital   -700000                   700000
Subtotal: 5,623,274 -2810069 207100 219526 232698 246659 261459 277147 293775 311402 330086 6,053,491
                         
Total 11,246,549 -5620137 414200 439052 465395 493319 522918 554293 587551 622804 660172 12,106,982


 Home   E-Mail  home at CD root