Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing
Schedule R: RECONCILIATION PROJECT/DISTRIBUTED CASH
Annual
(Data ID 8000100 30601 11 14 1 40)
| |
Total |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
| pF[ 8] |
61556 |
|
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
| pF[ 3] |
|
¯80000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80000 |
| -DFINFOW[ 14] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -DFINFOW[ 15] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AA[ 2] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AA[ 4] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AA[ 5] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| oPR[ 1] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| oPR[ 4] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| oPR[ 5] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| oPR[ 6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| cFE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| cFW |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| tAJ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| +TOT PROJ |
61556 |
¯80000 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
4104 |
84104 |
| -TOT DIST |
¯61556 |
80000 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯4104 |
¯84104 |
| DIFF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|