Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    PFDRET    MV    A87SCH    ENT    AVAR    QTR   

Demo Mixed Use Facility

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 1,695,318 588533   500000 606785  
Costs Exp. During Const.            
Annual Tax Losses   292412   264634   -557046
Annual Cash Distributions -836774 -300209   -536565    
Final Cash Distribution -1878860 -1051638   -827223    
Final Tax Obligation   94416   120130   -214546
Mortgage(s),Deposits,WC            
Other Earnings -1545962 -45322 -1445454 82945 -138132  
Taxes Not Effecting Basis   45322 1,445,454 -82945 138132 -1545962
Tax Credits            
Other   368689 1,169,300 707092 -37611 -2207470



 Home   E-Mail  home at CD root