| |
Total |
Developer |
Lender |
Investor |
Other |
Public |
| Investment |
1514 |
14 |
1500 |
|
|
|
| Costs Exp. During Const. |
|
|
|
|
|
|
| Annual Tax Losses |
|
830 |
4148 |
3318 |
|
-8296 |
| Annual Cash Distributions |
-11340 |
-1134 |
-5670 |
-4536 |
|
|
| Final Cash Distribution |
-60099 |
-4690 |
-36763 |
-18646 |
|
|
| Final Tax Obligation |
|
|
|
3973 |
|
-3973 |
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
| Other Earnings |
-22448 |
|
-21809 |
|
-640 |
|
| Taxes Not Effecting Basis |
|
|
21809 |
|
640 |
-22448 |
| Tax Credits |
|
|
|
|
|
|
| Other |
|
4676 |
43939 |
14674 |
|
-63288 |
|
