to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    CAPREP    CSF    MTGES    A87SCH    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Covenant Village: 9% Tax Credit: $1.2M PBC: Semi-Annual

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public Underwriter/Syndctr
Investment 2,441,594 -558406   2,400,000 600000    
Costs Exp. During Const. -5760 -58   -5702      
Annual Tax Losses   -20127   -1992540   2,012,667  
Annual Cash Distributions -274051 -2741   -271310      
Final Cash Distribution -2421862 -1114229   -1307633      
Final Tax Obligation       400243   -400243  
Mortgage(s),Deposits,WC              
Other Earnings -4298818 -627698 -3255980   -90139   -325000
Taxes Not Effecting Basis   627698 3,255,980   90139 -4298818 325000
Tax Credits       -2687633   2,687,633  
Other   2,335,333 1,570,544 907390 600000 -5413267  


 Home   E-Mail  home at CD root