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

St. Lucie West Warehouse (rental) test MTGES[;7]

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 12754 12754        
Costs Exp. During Const.            
Annual Tax Losses   18712       -18712
Annual Cash Distributions -38737 -38737        
Final Cash Distribution -148816 -148816        
Final Tax Obligation            
Mortgage(s),Deposits,WC            
Other Earnings -72271   -35395   -36876  
Taxes Not Effecting Basis     35395   36876 -72271
Tax Credits            
Other   136062 481224     -617286


 Home   E-Mail  home at CD root