| Operator |
|
| Land ( 1 132) |
-312500 |
| Land Residual ( 1 195) |
179184 |
| Participation ( 1 682) |
33903 |
| Subtotal: Operator |
-99414 |
| |
|
| General Partner |
|
| Equity Residual ( 2 196) |
3999 |
| Participation ( 2 682) |
2,006,826 |
| Participation ( 2 682) |
156733 |
| Participation ( 2 682) |
-2211597 |
| Participation ( 2 682) |
-123577 |
| Net Cash Flow (NCF) ( 2 699) |
2619 |
| Subtotal: General Partner |
-164996 |
| |
|
| Investor |
|
| Equity Residual ( 3 196) |
395924 |
| Investment ( 3 310) |
-1616976 |
| Participation ( 3 682) |
123577 |
| Net Cash Flow (NCF) ( 3 699) |
259267 |
| Income Taxes (Const.) ( 3 820) |
1731 |
| Income Taxes (from Disb.) ( 3 840) |
-42016 |
| Income Taxes (Annual) ( 3 850) |
226499 |
| Inc.Taxes:Equity Residual ( 3 880) |
-92026 |
| Tax Credit ( 3 890) |
1,720,320 |
| Subtotal: Investor |
976301 |
| |
|
| Other |
|
| Const.Interest ( 4 155) |
419807 |
| Const.Loan ( 4 220) |
-441942 |
| Subtotal: Other |
-22135 |
| |
|
| Public |
|
| Income Taxes (Const.) ( 5 820) |
-1731 |
| Income Taxes (from Disb.) ( 5 840) |
42016 |
| Income Taxes (Annual) ( 5 850) |
-226499 |
| Inc.Taxes:Equity Residual ( 5 880) |
92026 |
| Tax Credit ( 5 890) |
-1720320 |
| Subtotal: Public |
-1814509 |
| |
|
| Secondary Lender |
|
| Orig.Mtge(s) ( 6 240) |
-1071429 |
| Mtge Interest ( 6 660) |
182434 |
| Mtge Amortization ( 6 670) |
232824 |
| Mtge Amortization ( 6 670) |
96131 |
| Subtotal: Secondary Lender |
-560039 |
| |
|
| Underwriter/Syndctr |
|
| Financing Fees ( 7 158) |
124377 |
| Credit Enhancement ( 7 641) |
68824 |
| Subtotal: Underwriter/Syndctr |
193201 |
| |
|
| General Partner |
|
| Financing Fees ( 8 158) |
56250 |
| Financing Fees ( 8 158) |
53668 |
| Orig.Mtge(s) ( 8 240) |
-1788949 |
| Mtge Interest ( 8 660) |
1,060,584 |
| Mtge Amortization ( 8 670) |
216861 |
| Mtge Amortization ( 8 670) |
220680 |
| Subtotal: General Partner |
-180906 |
| |
|
| Operator |
|
| Start-up Oper. Losses (exp.) ( 9 167) |
-342877 |
| Investment Adj. ( 9 320) |
342877 |
| Subtotal: Operator |
|
| |
|
| Total |
-1672498 |
HomePage
MV
AVI
KICKERS
UNITMIX
ALTI
Format420
Format418
Format424
Format426
Format421
Format409
Format410
Format411
Format401
Format423
Format413
Format414
Format412
Format404
Format425
Format429
Format402
Format422
Format428
Format405
Format406
Format407
Format408
Format415
Format416
Format417
