| |
Total |
Developer |
Lender |
Investor |
Other |
Public |
Secondary Lender |
Underwriter/Syndctr |
| Investment |
2384992 |
|
|
2384992 |
|
|
|
|
| Costs Exp. During Const. |
-5760 |
-58 |
|
-5702 |
|
|
|
|
| Annual Tax Losses |
|
-3947 |
|
-390763 |
|
394710 |
|
|
| Annual Cash Distributions |
-1002836 |
-10028 |
|
-992808 |
|
|
|
|
| Final Cash Distribution |
-3426564 |
-34266 |
|
-3392298 |
|
|
|
|
| Final Tax Obligation |
|
|
|
814837 |
|
-814837 |
|
|
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
|
|
| Other Earnings |
-3846319 |
|
-2466849 |
|
-560228 |
|
-555801 |
-263442 |
| Taxes Not Effecting Basis |
|
|
2466849 |
|
560228 |
-3846319 |
555801 |
263442 |
| Tax Credits |
|
|
|
-3410057 |
|
3410057 |
|
|
| Other |
|
34266 |
1270163 |
2577461 |
|
-4673792 |
791903 |
|
|
