to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    ENT    DEP    TAXCR    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

601 Liberty, 1.1M sf Office, Conventional Mortgage

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 31300 18380   12920    
Costs Exp. During Const.            
Annual Tax Losses   -46791       46791
Annual Cash Distributions -53598 -40198   -13399    
Final Cash Distribution -178402 -116607   -61794    
Final Tax Obligation   51861       -51861
Mortgage(s),Deposits,WC            
Other Earnings -218133 -946 -185133 -11628 -20426  
Taxes Not Effecting Basis   946 185133 11628 20426 -218133
Tax Credits   -319       319
Other   46367 130571 61794   -238732


to home page  E-Mail  home at CD root