Home   E-Mail  HomePage    index    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    AVI    ALTI    MV   

Guggenheim LIHTC Tests:Trial 7: Moderate Rehab: Tax Exempt.Fin.

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 16885 4335   12550    
Costs Exp. During Const.            
Annual Tax Losses   -65   -6451   6516
Annual Cash Distributions -4828 -48   -4780    
Final Cash Distribution -17276 -173   -17103    
Final Tax Obligation       4419   -4419
Mortgage(s),Deposits,WC            
Other Earnings -28422   -22740   -5682  
Taxes Not Effecting Basis     22740   5682 -28422
Tax Credits       -10890   10890
Other   -4162 13754 12683   -22275


 Home   E-Mail  home at CD root