to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    A87SCH    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:Phase 1: Residential

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 1,274,345 -1371155   2,645,500    
Costs Exp. During Const.            
Annual Tax Losses   -6107   -604582   610688
Annual Cash Distributions -696661 -6967   -689694    
Final Cash Distribution -807566 -8076   -799490    
Final Tax Obligation       -187590   187590
Mortgage(s),Deposits,WC            
Other Earnings -2261115   -1987409   -273706  
Taxes Not Effecting Basis     1,987,409   273706 -2261115
Tax Credits       -2230197   2,230,197
Other   1,379,231 1,269,804 987080   -3636115



 Home   E-Mail  home at CD root