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

NDC Covenant Village in Belle Glade - 144 Units

Schedule O: Tax Liability on Residual Values

by participant

  Total PROJECT NOAH Dev.Corp.(sub) Bond Trustee/Lender Syndication Southeast Bank Palm Beach County ADJUSTMENT
Investment 2,774,214   1,097,214       1,677,000  
Costs Exp.During Const.                
Tax Losses 98772   98772          
Cash Distributions -1910424   -1910424          
Resulting Basis 962563   -714437       1,677,000  
EFFECT ON BASIS OF SALE                
Proceeds of Sale (gross) 5,535,178 5,535,178            
Orig. Cost & Capital Replcmnt -5887195 -5887195            
Costs Expensed During Const                
Non-Cash Charges 2,600,490 2,600,490            
Resulting Gain 2,248,472 2,248,472            
Dist.of Gain to Partners 2,248,472   2,248,472          
Resulting Basis 3,211,035   1,534,035       1,677,000  
Final Cash Distribution -3211035   -3211035          
Final Basis     -1677000       1,677,000  
Combined Capital Gain 2,248,472   3,925,472       -1677000  
Est. Tax Liability                
Add'l Tax for Acc. Dep.                

 Home   E-Mail  home at CD root