to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Tower Point Apartments (demo)

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 7,969,598 539250   7,430,348    
Costs Exp. During Const.            
Annual Tax Losses   8652   856548   -865201
Annual Cash Distributions -4986061 -49861   -4811549 -124652  
Final Cash Distribution -9538678 -95387   -9204824 -238467  
Final Tax Obligation       1,948,022   -1948022
Mortgage(s),Deposits,WC            
Other Earnings -5643901   -5513313   -130588  
Taxes Not Effecting Basis     5,513,313   130588 -5643901
Tax Credits            
Other   -443863 4,127,007 7,256,802 458880 -11398826


 Home   E-Mail  home at CD root