to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    KICKERS    UNITMIX    ALTI    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   

Turnkey Syndication (+2.5%/yr):Trial 7: Conv.Fin.: 9% LIHTC:$1.2M FAHP

Schedule E: Taxable Income

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
Net Avail.for Debt Svc. 5,782,802 -5760 311953 321450 331187 341165 351389 361859 372580 383551 394776 406255 417989 429979 442224 454725 467479
Ground Rent                                  
Participation -584320   165513 121948 65738 2401 -34780 -43938 -53280 -62805 -72510 -82393 -92452 -102682 -113080 -135641 -146359
1st Mortgage Interest -2500236   -189462 -187417 -185169 -182698 -179982 -176996 -173714 -170106 -166140 -161781 -156988 -151720 -145929 -139564 -132567
2cd Mortgage Interest -413618   -35552 -34557 -33531 -32474 -31384 -30262 -29105 -27914 -26686 -25420 -24117 -22773 -21389 -19962 -18493
Credit Enhancement -156000   -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000 -12000    
Bridge Loan Interest -491793 -84950 -165513 -130365 -82757 -28208                      
Debt Service Acctg.Adj.                                  
Schedule #Dep.4067250 1 27.5yrs -2218500   -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900 -147900
Schedule #Dep. 273818 1 5 yrs -273818   -54764 -54764 -54764 -54764 -54764                    
Schedule #Dep. 60109 1 15 yrs -60109   -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007 -4007
Schedule #Dep. 0 2 7 yrs -362239   -3086 -8530 -12735 -16070 -18802 -21669 -24681 -26879 -28223 -29634 -31115 -32671 -34305 -36020 -37821
Total -1277831 -90710 -134818 -136141 -135938 -134555 -132231 -74914 -72108 -68059 -62689 -56880 -50590 -43775 -36386 -28370 -19667



 Home   E-Mail  home at CD root