| |
Total |
Developer |
Lender |
Investor |
Other |
Public |
| Investment |
619819 |
619819 |
|
|
|
|
| Costs Exp. During Const. |
|
|
|
|
|
|
| Annual Tax Losses |
|
1467986 |
|
|
|
-1467986 |
| Annual Cash Distributions |
-2787889 |
-2787889 |
|
|
|
|
| Final Cash Distribution |
-6725073 |
-6725073 |
|
|
|
|
| Final Tax Obligation |
|
|
|
|
|
|
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
| Other Earnings |
-7168137 |
|
-6530867 |
|
-637270 |
|
| Taxes Not Effecting Basis |
|
|
6530867 |
|
637270 |
-7168137 |
| Tax Credits |
|
|
|
|
|
|
| Other |
|
6105254 |
4822196 |
|
|
-10927450 |
|
