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

PSC Regional Shopping Center: 10 Year Refinance (6 37):Phase 1: Initial Phase

Schedule O: Tax Liability on Residual Values

by participant

  Total PROJECT Developer Lender Investor Other Public ADJUSTMENT
PARTNERSHIP BASIS BEFORE SALE                
Investment -7726171   -21514921   13,788,750      
Costs Exp.During Const.                
Tax Losses 9,435,940   9,435,940          
Cash Distributions -25416797   -25416797          
Resulting Basis -23707029   -37495779   13,788,750      
                 
EFFECT ON BASIS OF SALE                
Proceeds of Sale (gross) 184,296,609 184,296,609            
Orig. Cost & Capital Replcmnt -66922854 -66922854            
Costs Expensed During Const                
Non-Cash Charges 28,891,030 28,891,030            
Resulting Gain 146,264,785 146,264,785            
Dist.of Gain to Partners 146,264,785   85,484,537   60,780,248      
                 
Resulting Basis 122,557,756   47,988,758   74,568,998      
                 
Final Cash Distribution -122557756   -57362703   -65195053      
                 
Final Basis     -9373945   9,373,945      
                 
Combined Capital Gain 146,264,785   94,858,482   51,406,303      
                 
Est. Tax Liability                
Add'l Tax for Acc. Dep.                



 Home   E-Mail  home at CD root