Home   E-Mail  HomePage    index    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    AVI    MTGES    CM    MV    OM    CAPREP    A87SCH    ENT    AVAR    RESVLUS    QTR    UNITMIX   

BHP II Limited Partnership

Schedule D: Present Value By Participant By Line Item

discount rate = 0.12

Developer  
Start-up Oper. Losses (exp.) ( 1 167 ) -215485
Funded Expenses ( 1 169 ) -275078
Investment Adj. ( 1 320 ) 2767559
Subtotal: Developer 2276995
   
Lender  
Orig.Mtge(s) ( 2 240 ) -38709726
Mtge Interest ( 2 660 ) 20360374
Interest (Mtge) Variance ( 2 669 ) -1237178
Mtge Amortization ( 2 670 ) 3807903
Mtge Amortization ( 2 670 ) 5584929
Amortization (Mtge) Variance ( 2 679 ) -428896
Subtotal: Lender -10622594
   
Corporate Limited Partner  
Investment ( 3 310 ) -13032119
Return of Investment ( 3 370 ) 1630041
Income Taxes (Annual) ( 3 850 ) 4561463
Inc.Taxes:Equity Residual ( 3 880 ) -1630041
Tax Credit ( 3 890 ) 152666
Tax Credit ( 3 890 ) 10798257
Subtotal: Corporate Limited Partner 2480266
   
Other  
Const.Interest ( 4 155 ) 4193751
Const.Loan ( 4 220 ) -7187447
Credit Enhancement ( 4 641 ) 3186690
Tax Credit ( 4 890 ) -152666
Subtotal: Other 40328
   
IRS  
Income Taxes (Annual) ( 5 850 ) -4561463
Inc.Taxes:Equity Residual ( 5 880 ) 1630041
Tax Credit ( 5 890 ) -10798257
Subtotal: IRS -13729678
   
SHARP-MHFA  
Orig.Mtge(s) ( 6 240 ) -2174549
Mtge Interest ( 6 660 ) 736558
Mtge Amortization ( 6 670 ) 592957
Mtge Amortization ( 6 670 ) 134975
Subtotal: SHARP-MHFA -710059
   
Underwriter/Syndctr  
Synd. Fees :Broker/Dealer ( 7 158.11) 67263
   
Boston Hsg.Prtnrshp,Inc.  
Acquisition Fee ( 8 142.9 ) 178571
Dev.Fee:Residential ( 8 144.72) 1138848
Regulatory Compliance Fees ( 8 148.73) 285714
Synd. Costs:Investors Svc. ( 8 158.17) 71429
Subtotal: Boston Hsg.Prtnrshp,Inc. 1674563
   
Greater Boston Dev.Corp.  
Acquisition Fee ( 9 142.9 ) 391071
Legal/Organizational/Audit ( 9 148.3 ) 44643
Tax Counsel ( 9 148.72) 8929
Subtotal: Greater Boston Dev.Corp. 444643
   
Local Sponsors  
Dev.Fee:Residential ( 10 144.72) 1435990
Dev.Fee:Residential ( 10 144.72) 4430683
Consulting Fees ( 10 148.7 ) 1650666
Orig.Mtge(s) ( 10 240 ) -4430683
Mtge Interest ( 10 660 ) 3842748
Mtge Amortization ( 10 670 ) -3842748
Mtge Amortization ( 10 670 ) 2306987
Subtotal: Local Sponsors 5393644
   
Prof.Svcs.Firms  
Acquisition Fee ( 11 142.9 ) 35714
Legal/Organizational/Audit ( 11 148.3 ) 44643
Tax Counsel ( 11 148.72) 35714
Subtotal: Prof.Svcs.Firms 116071
   
Total -12568558



 Home   E-Mail  home at CD root