to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    KICKERS    UNITMIX    ALTI    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   

Turnkey Syndication (+2.5%/yr):Trial 7: Conv.Fin.: 9% LIHTC:$1.2M FAHP

Schedule S: Basis Accounts

by entity (columns)

  Total Operator General Partner Investor Other Public Secondary Lender Underwriter/Syndctr General Partner Operator
Investment 2,734,992 350000   2,384,992            
Costs Exp. During Const. -5760   -58 -5702            
Annual Tax Losses     -12721 -1259350   1,272,071        
Annual Cash Distributions -355600   -3556 -352044            
Final Cash Distribution -3550155 -1098466 -24517 -2427172            
Final Tax Obligation       564154   -564154        
Mortgage(s),Deposits,WC                    
Other Earnings -4481790 -115868 127796 -596248 -548489   -413618 -312018 -2623344  
Taxes Not Effecting Basis   115868 -127796 596248 548489 -4481790 413618 312018 2,623,344  
Tax Credits       -3410057   3,410,057        
Other   1,098,466 24517 1,863,018   -4928176 589322   1,352,853  



 Home   E-Mail  home at CD root