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 T: Detail Of Present Value

by participant

( bty )( aty ) 0% 10% 12% 15% 18% 20% 25%
Operator ( 9.0%)( )              
Land ( 1 132) -350000 -318182 -312500 -304348 -296610 -291667 -280000
Land Residual ( 1 195) 1,098,466 239058 179184 117387 77745 59414 30919
Participation ( 1 682) 115868 40769 33903 26067 20358 17407 12083
Subtotal: Operator ( 9.0%)( ) 864334 -38354 -99414 -160894 -198506 -214846 -236998
               
General Partner ( )( )              
Equity Residual ( 2 196) 24517 5336 3999 2620 1735 1326 690
Participation ( 2 682) 5,206,597 2,299,209 2,006,826 1,660,341 1,395,481 1,252,664 979761
Participation ( 2 682) 1,050,417 226282 156733 80443 27978 2396 -39571
Participation ( 2 682) -5788562 -2537253 -2211597 -1826247 -1532200 -1373880 -1071925
Participation ( 2 682) -596248 -158441 -123577 -85922 -60382 -47998 -27548
Net Cash Flow (NCF) ( 2 699) 3556 2748 2619 2441 2280 2182 1961
Subtotal: General Partner ( )( ) -99723 -162119 -164996 -166324 -165107 -163309 -156632
               
Investor ( 3.4%)( ****)              
Equity Residual ( 3 196) 2,427,172 528223 395924 259379 171786 131281 68319
Investment ( 3 310) -2384992 -1718205 -1616976 -1480239 -1359275 -1286273 -1126479
Participation ( 3 682) 596248 158441 123577 85922 60382 47998 27548
Net Cash Flow (NCF) ( 3 699) 352044 272052 259267 241673 225766 215997 194118
Income Taxes (Const.) ( 3 820) 1939 1763 1731 1686 1643 1616 1551
Income Taxes (from Disb.) ( 3 840) -202724 -53870 -42016 -29214 -20530 -16319 -9366
Income Taxes (Annual) ( 3 850) 428179 247896 226499 199677 177792 165361 140018
Inc.Taxes:Equity Residual ( 3 880) -564154 -122776 -92026 -60288 -39929 -30514 -15880
Tax Credit ( 3 890) 3,410,057 1,904,848 1,720,320 1,488,199 1,298,737 1,191,381 974050
Subtotal: Investor ( 3.4%)( ****) 4,063,769 1,218,371 976301 706796 516373 420526 253878
               
Other ( ****)( )              
Const.Interest ( 4 155) 548489 437541 419807 395380 373267 359667 329133
Const.Loan ( 4 220)   -388602 -441942 -510868 -568427 -601396 -668150
Subtotal: Other ( ****)( ) 548489 48939 -22135 -115487 -195160 -241729 -339017
               
Public ( )( )              
Income Taxes (Const.) ( 5 820) -1939 -1763 -1731 -1686 -1643 -1616 -1551
Income Taxes (from Disb.) ( 5 840) 202724 53870 42016 29214 20530 16319 9366
Income Taxes (Annual) ( 5 850) -428179 -247896 -226499 -199677 -177792 -165361 -140018
Inc.Taxes:Equity Residual ( 5 880) 564154 122776 92026 60288 39929 30514 15880
Tax Credit ( 5 890) -3410057 -1904848 -1720320 -1488199 -1298737 -1191381 -974050
Subtotal: Public ( )( ) -3073297 -1977861 -1814509 -1600061 -1417714 -1311524 -1090373
               
Secondary Lender ( 2.9%)( )              
Orig.Mtge(s) ( 6 240) -1200000 -1090909 -1071429 -1043478 -1016949 -1000000 -960000
Mtge Interest ( 6 660) 413618 204986 182434 155036 133473 121569 98147
Mtge Amortization ( 6 670) 610678 267188 232824 192177 161176 144490 112682
Mtge Amortization ( 6 670) 589322 128254 96131 62978 41710 31875 16588
Subtotal: Secondary Lender ( 2.9%)( ) 413618 -490481 -560039 -633287 -680590 -702065 -732584
               
Underwriter/Syndctr( )( )              
Financing Fees ( 7 158) 156018 128941 124377 117972 112050 108346 99852
Credit Enhancement ( 7 641) 156000 77491 68824 58259 49927 45327 36289
Subtotal: Underwriter/Syndctr( )( ) 312018 206432 193201 176231 161977 153673 136141
               
General Partner ( ****)( )              
Financing Fees ( 8 158) 63000 57273 56250 54783 53390 52500 50400
Financing Fees ( 8 158) 60109 54644 53668 52268 50940 50091 48087
Orig.Mtge(s) ( 8 240) -2003623 -1821475 -1788949 -1742281 -1697986 -1669686 -1602898
Mtge Interest ( 8 660) 2,500,236 1,198,323 1,060,584 894473 764849 693780 555126
Mtge Amortization ( 8 670) 650770 254211 216861 173649 141569 124689 93437
Mtge Amortization ( 8 670) 1,352,853 294420 220680 144572 95750 73173 38079
Subtotal: General Partner ( ****)( ) 2,623,344 37395 -180906 -422536 -591489 -675453 -817769
               
Operator ( )( )              
Start-up Oper. Losses (exp.) ( 9 167) -446310 -357263 -342877 -322992 -304920 -293770 -268647
Investment Adj. ( 9 320) 446310 357263 342877 322992 304920 293770 268647
Subtotal: Operator ( )( )              
               
Total 5,652,553 -1157678 -1672498 -2215561 -2570215 -2734728 -2983354



 Home   E-Mail  home at CD root