| |
Total |
Developer |
Lender |
Investor |
Other |
Public |
| Investment |
12754 |
12754 |
|
|
|
|
| Costs Exp. During Const. |
|
|
|
|
|
|
| Annual Tax Losses |
|
18712 |
|
|
|
-18712 |
| Annual Cash Distributions |
-38737 |
-38737 |
|
|
|
|
| Final Cash Distribution |
-148816 |
-148816 |
|
|
|
|
| Final Tax Obligation |
|
|
|
|
|
|
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
| Other Earnings |
-72271 |
|
-35395 |
|
-36876 |
|
| Taxes Not Effecting Basis |
|
|
35395 |
|
36876 |
-72271 |
| Tax Credits |
|
|
|
|
|
|
| Other |
|
136062 |
481224 |
|
|
-617286 |
|
