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    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Schedule D: Present Value By Participant By Line Item

discount rate = 0.12

Developer  
Start-up Oper. Losses (exp.) ( 1 167) -1579853
Investment Adj. ( 1 320) 2,102,020
Subtotal: Developer 522168
   
Lender  
Financing Fees ( 2 158) 133929
Orig.Mtge(s) ( 2 240) -4464286
Mtge Interest ( 2 660) 2,800,355
Mtge Amortization ( 2 670) 515201
Mtge Amortization ( 2 670) 560832
Subtotal: Lender -453969
   
Investor  
Equity Residual ( 3 196)  
Investment ( 3 310) -3791687
Income Taxes (Annual) ( 3 850) 970670
Inc.Taxes:Equity Residual ( 3 880) 42499
Tax Credit ( 3 890) 3,200,952
Subtotal: Investor 422434
   
Other  
Const.Interest ( 4 155) 556445
Const.Loan ( 4 220) -631762
Subtotal: Other -75317
   
Public  
Income Taxes (Annual) ( 5 850) -970670
Inc.Taxes:Equity Residual ( 5 880) -42499
Tax Credit ( 5 890) -3200952
Subtotal: Public -4214121
   
Total -3798805



 Home   E-Mail  home at CD root