Projected Returns - 2/6/14 21 East 26th St. New York. NY Gross SF Sellable Sr 35,280 28,124 Cost of Real Estate Cost of Project Hard. Soft. Financing & Interest Costs Initial Return of Equity to Investors (A & B) Current Payables Future Costs 8 Contingency Remaining Distributions $ 13,250.000 $ 24.063.491