How the structures compare
How each structure is capitalized
Segment height is that source's share of total development cost
How the equity check moves with senior leverage
Each cell is a full model at that senior LTC — select one to load it
How financing cost moves with the base rate
Where the structures actually differ
Leverage, capitalization, and cost of capital, side by side