Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas:Trial 7: Tallahassee MSA

Schedule +: Cash Flow By Participant

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
All Participants 5890727 -5162242 321496 328510 335567 342658 349774 356906 364042 371170 378279 385353 392379 399340 406218 412996 5908281
                                   
Developer Income                                  
Lender Income 2466849 119435 177882 175962 173851 171531 168981 166178 163096 159709 155985 151892 147393 142447 137010 131033 124464
Investor Income 2730019 31433 432459 418003 398807 377111 364275 342453 338974 335075 330734 326253 -19384 -24174 -29135 -36416 -856449
Other Entities 1379470 144320 383420 189023 138090 80900 50951 49264 47513 45695 43807 41845 39806 37685 35477 26824 24849
Public Income -2730019 -31433 -432459 -418003 -398807 -377111 -364275 -342453 -338974 -335075 -330734 -326253 19384 24174 29135 36416 856449
Developer Capital 44294         164 520 593 667 740 813 887 960 1033 1105 1240 35572
Lender Capital   -1881156 19345 21265 23376 25696 28246 31049 34131 37518 41242 45335 49835 54780 60217 66194 1342926
Investor Capital 2000114   -596248 -596248 -596248 -580004 51488 58726 65985 73257 80530 87792 95033 102237 109390 122768 3521656
Other Entities   -3544841 337097 538508 596498 644371 49587 51095 52650 54251 55901 57601 59353 61159 63019 64936 858813
Public Capital                                  
Subtotal: 5890727 -5162242 321496 328510 335567 342658 349774 356906 364042 371170 378279 385353 392379 399340 406218 412996 5908281
                                   
Total 11781455 -10324484 642993 657021 671134 685316 699549 713812 728083 742340 756557 770706 784758 798680 812437 825991 11816562



 Home   E-Mail  home at CD root