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    Analysis for Affordable Housing Study Commission (ahsc)   

Analysis for Affordable Housing Study Commission:Trial 7: LIHTC (70%) & Bond w/ 221(d) Co-insurance

Schedule E: Taxable Income

Annual

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
Net Avail.for Debt Svc. 7569132   504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609 504609
Ground Rent                                  
Participation                                  
1st Mortgage Interest -4466360   -325874 -323174 -320243 -317060 -313605 -309854 -305781 -301359 -296558 -291346 -285687 -279544 -272874 -265632 -257770
2cd Mortgage Interest -600000   -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000 -40000
Credit Enhancement -706269   -59185 -58604 -57973 -57288 -56545 -55738 -54861 -53910 -52877 -51755 -50538 -49216 -47781    
Bridge Loan Interest -1116732 -193700 -377270 -295528 -186806 -63428                      
Debt Service Acctg.Adj.                                  
Schedule #Dep.8140019 1 40yrs -3052507   -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500 -203500
Schedule #Dep. 333333 1 5yrs -333333   -66667 -66667 -66667 -66667 -66667                    
Schedule #Dep. 198211 1 15yrs -198211   -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214 -13214
Schedule #Dep. 0 1 5yrs                                  
Total -2904280 -193700 -581101 -496078 -383794 -256549 -188922 -117697 -112748 -107374 -101541 -95207 -88331 -80865 -72760 -17738 -9875



 Home   E-Mail  home at CD root