| Developer |
|
| Equity Residual ( 1 196) |
1576931 |
| Investment Adj. ( 1 320) |
-553410 |
| Return of Investment ( 1 370) |
356366 |
| Net Cash Flow (NCF) ( 1 699) |
1198183 |
| Subtotal: Developer |
2578071 |
| |
|
| Lender |
|
| Financing Fees ( 2 158) |
238991 |
| Orig.Mtge(s) ( 2 240) |
-4583419 |
| Mtge Interest ( 2 660) |
3176726 |
| Mtge Amortization ( 2 670) |
139970 |
| Mtge Amortization ( 2 670) |
1386266 |
| Subtotal: Lender |
358535 |
| |
|
| Other |
|
| Const.Interest ( 4 155) |
568991 |
| |
|
| Total |
3505597 |
|
