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    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Schedule +: Cash Flow By Participant

Annual

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
All Participants 2,117,083 -7450000 306087 318330 331064 344306 358078 372402 387298 402790 418901 435657 453084 471207 490055 509657 3,968,167
                                   
Developer Income                                  
Lender Income 6,766,429 150000 497869 492910 487433 481382 474697 467312 459154 450142 440186 429188 417037 403615 388787 372406 354310
Investor Income 8,452,124 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 3,629,032
Investor Capital -6197423   -1032904 -1032904 -1032904 -1032904 -1032904 -1032904                 1
Other Entities   -2730000 546809 617080 695243 782148 88720                    
Public Capital                                  
Subtotal: 2,117,083 -7450000 306087 318330 331064 344306 358078 372402 387298 402790 418901 435657 453084 471207 490055 509657 3,968,167
                                   
Total 4,234,166 -14900000 612174 636661 662127 688612 716157 744803 774595 805579 837802 871314 906167 942414 980110 1,019,315 7,936,334



 Home   E-Mail  home at CD root