Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    ALTI    MV    Analysis for Affordable Housing Study Commission (ahsc)   

Analysis for Affordable Housing Study Commission:Trial 7: LIHTC (70%) & Bond w/ 221(d) Co-insurance

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public Secondary Lender
Investment 5128203 3   5128200      
Costs Exp. During Const.              
Annual Tax Losses   -29043   -2875238   2904280  
Annual Cash Distributions -706277 -7063   -699214      
Final Cash Distribution -5101716 -51017   -5050699      
Final Tax Obligation       1188963   -1188963  
Mortgage(s),Deposits,WC              
Other Earnings -7420905   -4664571   -2156334   -600000
Taxes Not Effecting Basis     4664571   2156334 -7420905 600000
Tax Credits       -3223440   3223440  
Other   51014 3069847 3861736   -8982597 2000000



 Home   E-Mail  home at CD root