to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    MTGES    A87SCH    ENT    DEP    UNITMIX    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   

Brandon Villas of Tampa

Schedule +: Cash Flow By Participant

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
All Participants 13,179,336 -6623116 726921 763235 547687 818942 871198 926763 984184 1,029,486 13,134,038
                       
Developer Income 778359 170809 53641 56370 59689 62892 66617 70563 74743 79172 83863
Lender Income 5,465,228 258498 491991 531382 538854 556500 583000 628347 630723 625762 620171
Investor Income -1511883 62562 105243 85451 54369 36402 18739 16607 2649 -9927 -1883979
Other Entities 243288 66495 113875 53349 9568            
Public Income 1,511,883 -62562 -105243 -85451 -54369 -36402 -18739 -16607 -2649 9927 1,883,979
Developer Capital 1,696,710 -69553 74537 4923 139609 3991 4432 4029 4792 5609 1,524,342
Lender Capital   -5300000           26416 39128 44090 5,190,365
Investor Capital 5,399,584 -454963 -341037 -283112 -356363 195558 217149 197407 234796 274853 5,715,296
Other Entities -403833 -1294403 333915 400323 156329       2   2
Public Capital                      
Subtotal: 13,179,336 -6623116 726921 763235 547687 818942 871198 926763 984184 1,029,486 13,134,038
                       
Total 26,358,671 -13246233 1,453,841 1,526,470 1,095,373 1,637,883 1,742,395 1,853,525 1,968,369 2,058,971 26,268,077


 Home   E-Mail  home at CD root