Francistheriault Ventures Inc. · confidential
What is left to you when Hollis sells.
Pick what you are selling and when. Everything below recalculates — the mortgage payout from Equitable's own schedule, the exit cost from the commitment letter, the partners' capital ahead of you, and the tax on the way out.
The statement
Click any line to open the arithmetic behind it.
Building by building
Click a parcel to open its full working — price to cost base to tax to what reaches you.
Primary records: the Equitable amortization schedule and commitment letter, the 2026 PEI assessment rolls, the certified rent roll of 20 July 2026, the executed Phase 3 joint-venture agreement, and MNP's summary of tax balances of 22 June 2026.
Assumed: the cost bases are illustrative until schedule 8 arrives, the tax rates are PEI estimates that have not been verified against legislation, 26 Hollis is carried at 75% against a recollection of "seventy-something", and the 2027–2028 prices are forecasts from the lease model rather than valuations.