to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    A87SCH    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

NDC Covenant Village in Belle Glade - 144 Units

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 1,423,730         1,423,730
Costs Exp. During Const.            
Annual Tax Losses   -447977       447977
Annual Cash Distributions -854238 -854238        
Final Cash Distribution -1854230 -1854230        
Final Tax Obligation            
Mortgage(s),Deposits,WC            
Other Earnings -2995456   -2530499   -355283 -109673
Taxes Not Effecting Basis     2,530,499   355283 -2885783
Tax Credits            
Other   1,854,230 2,423,017     -4277247


 Home   E-Mail  home at CD root