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 S: Basis Accounts

by entity (columns)

  Total NOAH Dev.Corp.(sub) Bond Trustee/Lender Syndication Southeast Bank Palm Beach County
Investment 2,774,214 1,097,214       1,677,000
Costs Exp. During Const.            
Annual Tax Losses   98772       -98772
Annual Cash Distributions -1910424 -1910424        
Final Cash Distribution -3211035 -3211035        
Final Tax Obligation            
Mortgage(s),Deposits,WC            
Other Earnings -3092272   -2360843   -588995 -142435
Taxes Not Effecting Basis     2,360,843   588995 -2949838
Tax Credits            
Other   3,402,857 2,324,143     -5727000


 Home   E-Mail  home at CD root