| |
Total |
2088 |
2089 |
2090 |
2091 |
2092 |
2093 |
2094 |
2095 |
2096 |
2097 |
2098 |
2099 |
2100 |
2101 |
2102 |
2103 |
| All Participants |
2117083 |
-7450000 |
306087 |
318330 |
331064 |
344306 |
358078 |
372402 |
387298 |
402790 |
418901 |
435657 |
453084 |
471207 |
490055 |
509657 |
3968167 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Developer Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lender Income |
6766429 |
150000 |
497869 |
492910 |
487433 |
481382 |
474697 |
467312 |
459154 |
450142 |
440186 |
429188 |
417037 |
403615 |
388787 |
372406 |
354310 |
| Investor Income |
8452124 |
44200 |
912873 |
870975 |
832745 |
797468 |
775075 |
755170 |
747331 |
739000 |
730137 |
720700 |
76144 |
65419 |
53969 |
41735 |
289185 |
| Other Entities |
743678 |
130000 |
246961 |
188934 |
123504 |
49842 |
4436 |
|
|
|
|
|
|
|
|
|
|
| Public Income |
-8452124 |
-44200 |
-912873 |
-870975 |
-832745 |
-797468 |
-775075 |
-755170 |
-747331 |
-739000 |
-730137 |
-720700 |
-76144 |
-65419 |
-53969 |
-41735 |
-289185 |
| Developer Capital |
804399 |
|
|
|
|
|
752606 |
860085 |
-157923 |
-142431 |
-126319 |
-109563 |
-92137 |
-74014 |
-55165 |
-35563 |
-15177 |
| Lender Capital |
|
-5000000 |
47352 |
52310 |
57788 |
63839 |
70523 |
77908 |
86066 |
95078 |
105034 |
116033 |
128183 |
141606 |
156433 |
172814 |
3629032 |
| Investor Capital |
-6197423 |
|
-1032904 |
-1032904 |
-1032904 |
-1032904 |
-1032904 |
-1032904 |
|
|
|
|
|
|
|
|
1 |
| Other Entities |
|
-2730000 |
546809 |
617080 |
695243 |
782148 |
88720 |
|
|
|
|
|
|
|
|
|
|
| Public Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subtotal: |
2117083 |
-7450000 |
306087 |
318330 |
331064 |
344306 |
358078 |
372402 |
387298 |
402790 |
418901 |
435657 |
453084 |
471207 |
490055 |
509657 |
3968167 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
4234166 |
-14900000 |
612174 |
636661 |
662127 |
688612 |
716157 |
744803 |
774595 |
805579 |
837802 |
871314 |
906167 |
942414 |
980110 |
1019315 |
7936334 |
|
