to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    QTR    CAPREP    MTGES    A87SCH    ENT    UNITMIX    RESVLUS    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

BHP II Limited Partnership

Input array: AVAR

Periods are Annual COA Type Code Entity TTLS Row 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Income Variance :   6   -1 427219                              
Int.Inc.from Cap.Rep.Reserve:Income Variance 582 6   -1 -2888 -6429 -6255 -5377 26846 -6931 -7069 -6522 -5254 -27722 6791 7339 8607 -48513 -14000 21199
Expense Variance :   7   -1 909746 628009 642044 656783 510549 621732 635455 649863 664991 621733 635455 649862 664992 621733 635454 649863
Tax Counsel :Expense Variance 148.72 -7   -1 50000                              
Synd. Costs:Investors Svc. :Expense Variance 158.17 -7   -1 80000                              
R.E.Taxes during Const. :Expense Variance 166.1 -7   -1 256465                              
Interest (Mtge) Variance :   9   -1 -380579 -369925 -362211 -353873 -344861 -335120 -324592 -313213 -35596 16744 18813 21050 23467 26080 558592 540449
Tax Credit :Participation Variance 890 11 3 -1 316336                   -316336          
Tax Credit :Participation Variance 890 11 4 -1 -316336                   316336          
Amortization (Mtge) Variance:   13   -1                 -265317 -304364 -292065 -278771 -264403 -248872 -232087 -213944
Depreciation Variance :   15   -1 -247287 -448698 -294113 -207011 30494 -10465 12533 182211 140613 249308 317282 419508 531725 757139 870357 2,003,753
Income Variance :   6   -8 4,740,830 10,358,943 10,372,978 10,387,716 10,403,191 10,352,666 10,366,388 10,380,796 10,395,925 10,352,666 10,366,388 10,380,796 10,395,925 10,352,666 10,366,388 10,380,796
Expense Variance :   7   -8 -2647583 -4798819 -4812854 -4827593 -4681359 -4792542 -4806265 -4820673 -4835801 -4792543 -4806265 -4820672 -4835802 -4792543 -4806264 -4820673
Interest (Mtge) Variance :   9   -8 -1977742 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909 -5282909
Ground Rent Variance :   10   -8                                
Participation Variance :   11   -8                                
Amortization (Mtge) Variance:   13   -8 -84580 -173295 -128732 -80675 -28847 27050 87336 152361 -42819 -6212 87695 189024 298361 416346 543664 681060
Depreciation Variance :   15   -8 -1548180 -2828218 -2761460 -2690460 -2840236 -2807038 -2818369 -2874207 -2673232 -2807128 -2900303 -3002529 -3114746 -3340160 -3478580 -4628288
Depreciation Variance :   15     320427 769026 769026 769026 769026 769026 769025 769026 769025 769026 769026 769025 769026 769026 769025 769026
TOTAL         -104152 -2152315 -1864486 -1634373 -1438106 -1464531 -1368467 -1163267 -1170374 -1211401 -1080092 -948277 -805757 -770007 -70360 100332


to home page  E-Mail  home at CD root