to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    CM    FINFEES    QTR    CSF    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 (Under Construction)

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 609342 238286   371057    
Costs Exp. During Const. -6485 -3242   -3242    
Annual Tax Losses   -413442   -413442   826885
Annual Cash Distributions -1352970 -676485   -676485    
Final Cash Distribution -4571193 -2219211   -2351982    
Final Tax Obligation       924612   -924612
Mortgage(s),Deposits,WC            
Other Earnings -4701653   -2068821   -2632832  
Taxes Not Effecting Basis     2,068,821   2,632,832 -4701653
Tax Credits            
Other   1,980,925 3,225,707 1,189,084   -6395717


 Home   E-Mail  home at CD root