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    ALTI    MV   

Guggenheim LIHTC Tests:Trial 7: Moderate Rehab: Tax Exempt.Fin.

Schedule E: Taxable Income

Annual

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
Net Avail.for Debt Svc. 31611   2107 2107 2107 2107 2107 2107 2107 2107 2107 2107 2107 2107 2107 2107 2107
Ground Rent                                  
Participation                                  
1st Mortgage Interest -21526   -1556 -1544 -1532 -1519 -1504 -1489 -1471 -1452 -1431 -1409 -1384 -1356 -1327 -1294 -1258
2cd Mortgage Interest                                  
Credit Enhancement                                  
Bridge Loan Interest -4866 -887 -1575 -1143 -888 -374                      
Debt Service Acctg.Adj.                                  
Schedule #Dep.27500 1 40yrs -10312   -687 -687 -687 -687 -687 -687 -687 -687 -687 -687 -687 -687 -687 -687 -687
Schedule #Dep. 1214 1 30yrs -607   -40 -40 -40 -40 -40 -40 -40 -40 -40 -40 -40 -40 -40 -40 -40
Schedule #Dep. 816 1 5yrs -816   -163 -163 -163 -163 -163                    
Schedule #Dep. 0 1 5yrs                                  
Total -6516 -887 -1914 -1471 -1204 -676 -288 -109 -92 -73 -52 -29 -4 23 53 85 121


 Home   E-Mail  home at CD root