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

Executive Plaza (Pre-Construction)

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 952873 410051   542822    
Costs Exp. During Const. -6485 -3242   -3242    
Annual Tax Losses   -757590   -757590   1,515,179
Annual Cash Distributions -981534 -490767   -490767    
Final Cash Distribution -3441513 -1654371   -1787142    
Final Tax Obligation       809571   -809571
Mortgage(s),Deposits,WC            
Other Earnings -4621626   -1896138   -2725488  
Taxes Not Effecting Basis     1,896,138   2,725,488 -4621626
Tax Credits            
Other   1,244,320 3,195,087 567519   -5006925


 Home   E-Mail  home at CD root