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    MV   

Low Income Housing Tax Credit Syndication Demo

Schedule E: Taxable Income

Annual

  Total ToDate 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
Net Avail.for Debt Svc. 3,846,236   242557 245370 248043 250563 252912 255074 257029 258757 260239 261451 262369 262969 263223 263103 262578
Ground Rent -315000   -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000 -21000
Participation                                  
1st Mortgage Interest -979568   -74230 -73428 -72548 -71579 -70515 -69345 -68060 -66646 -65092 -63384 -61506 -59443 -57174 -54680 -51938
2cd Mortgage Interest -653517   -56173 -54600 -52979 -51308 -49587 -47814 -45987 -44104 -42163 -40164 -38104 -35982 -33794 -31540 -29218
Credit Enhancement -112068   -9752 -9624 -9483 -9328 -9158 -8971 -8766 -8540 -8292 -8019 -7719 -7389 -7027    
Bridge Loan Interest -617734 -107359 -208667 -163454 -103202 -35051                      
Debt Service Acctg.Adj.                                  
Schedule #Dep.4866624 1 27.5yrs -2654522   -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968 -176968
Schedule #Dep. 250250 1 5 yrs -250250   -50050 -50050 -50050 -50050 -50050                    
Schedule #Dep. 23550 1 25 yrs -14130   -942 -942 -942 -942 -942 -942 -942 -942 -942 -942 -942 -942 -942 -942 -942
Schedule #Dep. 0 1 7 yrs -328949   -1543 -4706 -8027 -11514 -15175 -19020 -23056 -25752 -27040 -28392 -29811 -31302 -32867 -34510 -36236
Total -2079503 -107359 -356767 -309402 -247155 -177178 -140484 -88987 -87750 -85195 -81258 -77418 -73682 -70057 -66549 -56538 -53724



 Home   E-Mail  home at CD root