Total Land/Improvement Basis
Subtotal of Distributable Cash
Building & Project Loan - Remaining Interest & Exit
Initial Return of Equity A
Additional Profit to Equity A
Cost of Land & Improvements
• Building & Project Loan Includes
Soft, Financing & Interest