| |
Total |
Developer |
Lender |
Investor |
Other |
Public |
Secondary Lender |
Underwriter/Syndctr |
| Investment |
3416689 |
351689 |
|
3065000 |
|
|
|
|
| Costs Exp. During Const. |
|
|
|
|
|
|
|
|
| Annual Tax Losses |
|
-20795 |
|
-2058708 |
|
2079503 |
|
|
| Annual Cash Distributions |
-89680 |
-897 |
|
-88783 |
|
|
|
|
| Final Cash Distribution |
-4029261 |
-1127397 |
|
-2901864 |
|
|
|
|
| Final Tax Obligation |
|
|
|
674681 |
|
-674681 |
|
|
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
|
|
| Other Earnings |
-3009287 |
-315000 |
-1054143 |
|
-675334 |
|
-653517 |
-311293 |
| Taxes Not Effecting Basis |
|
315000 |
1054143 |
|
675334 |
-3009287 |
653517 |
311293 |
| Tax Credits |
|
|
|
-4336162 |
|
4336162 |
|
|
| Other |
|
1125707 |
530035 |
2227184 |
|
-4814054 |
931129 |
|
|
