to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    MTGES    A87SCH    ENT    DEP    UNITMIX    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   

Brandon Villas of Tampa

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 1,859,528 -240472   2,100,000    
Costs Exp. During Const.            
Annual Tax Losses   -25416   -1245381   1,270,797
Annual Cash Distributions -1740778 -42875   -2101737 403833  
Final Cash Distribution -6811210 -1413363   -5397847    
Final Tax Obligation       1,860,590   -1860590
Mortgage(s),Deposits,WC            
Other Earnings -6486875 -778359 -5465228   -243288  
Taxes Not Effecting Basis   151059 5,465,217 395774 -160545 -5851505
Tax Credits            
Other   2,289,394 5,140,685 3,537,257   -10967336


 Home   E-Mail  home at CD root