| |
Total |
Developer |
Public |
Investor |
Other |
Lender |
| Investment |
15014052 |
7958052 |
|
7056000 |
|
|
| Costs Exp. During Const. |
|
|
|
|
|
|
| Annual Tax Losses |
|
|
6104789 |
-6104789 |
|
|
| Annual Cash Distributions |
-5977993 |
|
|
-5977993 |
|
|
| Final Cash Distribution |
-14220416 |
-7164416 |
|
-7056000 |
|
|
| Final Tax Obligation |
|
|
|
|
|
|
| Mortgage(s),Deposits,WC |
|
|
|
|
|
|
| Other Earnings |
-19887679 |
|
|
|
-3583000 |
-16304679 |
| Taxes Not Effecting Basis |
|
|
-19887679 |
|
3583000 |
16304679 |
| Tax Credits |
|
|
|
|
|
|
| Other |
|
-793635 |
-21536257 |
7056000 |
|
15273892 |
|
