| ( bty )( aty ) |
0% |
10% |
12% |
15% |
18% |
20% |
25% |
| Developer( )( ) |
|
|
|
|
|
|
|
| Equity Residual ( 1 196) |
123308 |
106036 |
103053 |
98829 |
94880 |
92389 |
86606 |
| Investment Adj. ( 1 320) |
-12754 |
-12490 |
-12438 |
-12361 |
-12285 |
-12235 |
-12112 |
| Return of Investment ( 1 370) |
25508 |
21935 |
21318 |
20444 |
19627 |
19112 |
17916 |
| Net Cash Flow (NCF) ( 1 699) |
38737 |
36169 |
35705 |
35038 |
34402 |
33993 |
33025 |
| Subtotal: Developer( )( ) |
174799 |
151649 |
147639 |
141950 |
136624 |
133259 |
125435 |
| |
|
|
|
|
|
|
|
| Lender ( )( ) |
|
|
|
|
|
|
|
| Orig.Mtge(s) ( 2 240) |
-483760 |
-443289 |
-436027 |
-425589 |
-415660 |
-409305 |
-394272 |
| Mtge Interest ( 2 660) |
35395 |
31302 |
30584 |
29561 |
28598 |
27987 |
26558 |
| Mtge Amortization ( 2 670) |
2536 |
2241 |
2190 |
2116 |
2047 |
2003 |
1901 |
| Mtge Amortization ( 2 670) |
481224 |
413818 |
402179 |
385694 |
370284 |
360560 |
337992 |
| Subtotal: Lender ( )( ) |
35395 |
4072 |
-1075 |
-8218 |
-14731 |
-18755 |
-27821 |
| |
|
|
|
|
|
|
|
| Other ( ****)( ) |
|
|
|
|
|
|
|
| Const.Interest ( 4 155) |
36876 |
34964 |
34616 |
34112 |
33630 |
33319 |
32578 |
| Const.Loan ( 4 220) |
|
-27212 |
-32035 |
-38931 |
-45453 |
-49605 |
-59362 |
| Subtotal: Other ( ****)( ) |
36876 |
7752 |
2581 |
-4819 |
-11823 |
-16287 |
-26784 |
| |
|
|
|
|
|
|
|
| Total |
247070 |
163473 |
149145 |
128913 |
110070 |
98218 |
70830 |
