Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    CM    MV    A87SCH    ENT    AVAR    PFDRET   

Spring Valley Hotel

Schedule B: Cash Flow By Participant

Annual

( BTY )( ATY ) Total 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999
Developer( 2.8%)( )                        
Start-up Oper. Losses (exp.) ( 1 167) -23519244 -50000 -2313924 -2343924 -2345924 -2346924 -2348924 -2349924 -2351924 -2353924 -2355924 -2357924
Working Capital ( 1 172)   -200000 200000                  
Operating Reserve ( 1 173)   -1200000 1200000                  
Sales ( 1 310) -1000 -1000                    
Other Revenue ( 1 320) 1450000 1450000                    
Other Revenue ( 1 320) 2439244                     2439244
( 1 370) 22070244                     22070244
Int.Inc.from Acq./Op.Reserve ( 1 683) 308000         163000 145000          
Subtotal: Developer( 2.8%)( ) 2747244 -1000 -913924 -2343924 -2345924 -2183924 -2203924 -2349924 -2351924 -2353924 -2355924 22151564
                         
Lender ( ****)( )                        
( 2 158) 316000 316000                    
( 2 240) -21080000 -21080000                    
Distributed Expenses ( 2 660) 21373240   2208418 2196791 2183883 2169552 2153641 2135977 2116367 2094596 2070425 2043590
Expense Accounts for Modellin ( 2 670) 1766005   105506 117133 130042 144373 160283 177947 197557 219329 243500 270334
Expense Accounts for Modellin ( 2 670) 19313995                     19313995
Subtotal: Lender ( ****)( ) 21689240 -20764000 2313925 2313925 2313925 2313925 2313925 2313925 2313925 2313925 2313925 21627920
                         
Investor ( )( )                        
Sales ( 3 310) -6500000 -6500000                    
( 3 370) 6500000                     6500000
Int.Inc.from Acq./Op.Reserve ( 3 683) -683000         -361000 -322000          
Int.Inc.from Acq./Op.Reserve ( 3 683) 375000         198000 177000          
( 3 687) 47761                     47761
Income Taxes (from Disb.) ( 3 840) 191240         101080 90160          
Income Taxes (from Disb.) ( 3 840) -105000         -55440 -49560          
Income Taxes (Annual) ( 3 850) 9091707   1173871 1077136 1001377 945729 920225 870644 865763 752046 745900 739016
Inc.Taxes:Equity Residual ( 3 880) -9105080                     -9105080
Subtotal: Investor ( )( ) -187372 -6500000 1173871 1077136 1001377 828369 815825 870644 865763 752046 745900 -1818303
                         
Other ( )( )                        
( 4 155) 1291000 1291000                    
( 4 158) 1231000 1231000                    
Subtotal: Other ( )( ) 2522000 2522000                    
                         
Public ( )( )                        
Income Taxes (from Disb.) ( 5 840) -191240         -101080 -90160          
Income Taxes (from Disb.) ( 5 840) 105000         55440 49560          
Income Taxes (Annual) ( 5 850) -9091707   -1173871 -1077136 -1001377 -945729 -920225 -870644 -865763 -752046 -745900 -739016
Inc.Taxes:Equity Residual ( 5 880) 9105080                     9105080
Subtotal: Public ( )( ) -72867   -1173871 -1077136 -1001377 -991369 -960825 -870644 -865763 -752046 -745900 8366064
                         
Total 26698245 -24743000 1400000 -30000 -32000 -33000 -35000 -36000 -38000 -40000 -42000 50327244



 Home   E-Mail  home at CD root