Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Low Income Housing Tax Credit Syndication Demo

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public Secondary Lender Underwriter/Syndctr
Investment 3,416,689 351689   3,065,000        
Costs Exp. During Const.                
Annual Tax Losses   -20795   -2058708   2,079,503    
Annual Cash Distributions -89680 -897   -88783        
Final Cash Distribution -4029261 -1127397   -2901864        
Final Tax Obligation       674681   -674681    
Mortgage(s),Deposits,WC                
Other Earnings -3009287 -315000 -1054143   -675334   -653517 -311293
Taxes Not Effecting Basis   315000 1,054,143   675334 -3009287 653517 311293
Tax Credits       -4336162   4,336,162    
Other   1,125,707 530035 2,227,184   -4814054 931129  



 Home   E-Mail  home at CD root