to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Tower Point Apartments (detail)

Schedule S: Basis Accounts

by entity (columns)

  Total Developer Lender Investor Other Public
Investment 7,969,658 539310   7,430,348    
Costs Exp. During Const.            
Annual Tax Losses   -5811   -575258   581069
Annual Cash Distributions -4986167 -49862   -4811651 -124654  
Final Cash Distribution -9538738 -95387   -9204882 -238468  
Final Tax Obligation       2,434,891   -2434891
Mortgage(s),Deposits,WC            
Other Earnings -6072135   -5513313   -558822  
Taxes Not Effecting Basis     5,513,313   558822 -6072135
Tax Credits            
Other   -443923 4,127,007 6,769,991 458882 -10911957


 Home   E-Mail  home at CD root