to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    RU    A87SCH    DEP    TAXCR    UNITMIX    ALTI    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Shelter School Renovation (L&H):Phase 1: Residential

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 1,261,048 -1384452   2,645,500    
Costs Exp. During Const.            
Annual Tax Losses       332392   -332392
Annual Cash Distributions -2195984     -2195984    
Final Cash Distribution -2104071     -2104071    
Final Tax Obligation       449535   -449535
Mortgage(s),Deposits,WC            
Other Earnings -2281747 -22182 -1987409   -272156  
Taxes Not Effecting Basis   22182 1,987,409   272156 -2281747
Tax Credits       -2819604   2,819,604
Other   1,384,452 1,269,804 1,654,536   -4308791



 Home   E-Mail  home at CD root