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 +: Cash Flow By Participant

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
All Participants 5,652,553 -5162242 290353 298770 307373 316161 325134 334292 343634 353158 362863 372746 382805 393036 403434 413995 5,917,042
                                   
Operator Income 115868     1158 2320 3482 4638 5783 6913 8019 9096 10135 11128 12067 12941 13739 14451
General Partner Income -127796   -165513 -123106 -68058 -5882 30142 38155 46368 54786 63414 72258 -37926 -28634 -19110 2652 12659
Investor Income 3,669,545 30533 386385 386831 386763 386297 385515 366222 365277 363914 362107 360151 95733 93439 90952 88254 -478829
Other Entities 3,897,470 264755 558546 364339 313458 255380 223367 219258 214820 210020 204826 199201 193105 186493 179318 159526 151059
Public Income -3073297 -30533 -386385 -386831 -386763 -386297 -385515 -366222 -365277 -363914 -362107 -360151 23516 25810 28297 30996 598079
Operator Capital 748466 -350000                             1,098,466
General Partner Capital 28073   1655 1219 657 24                     24517
Investor Capital 394224   -432390 -475520 -531167 -593871                     2,427,172
Other Entities   -5076997 328055 530680 590163 657029 66987 71095 75534 80334 85528 91153 97249 103860 111035 118827 2,069,469
Public Capital                                  
Subtotal: 5,652,553 -5162242 290353 298770 307373 316161 325134 334292 343634 353158 362863 372746 382805 393036 403434 413995 5,917,042
                                   
Total 11,305,107 -10324484 580707 597541 614745 632321 650267 668583 687267 706316 725726 745493 765610 786071 806868 827989 11,834,085


 Home   E-Mail  home at CD root