SLIDE 27 27
Master Lease/Credit Pass-Through Structure
Sub-Tenants/ End Users Rental Payments Tax Credit Investor LLC Construction/ Perm Lender Managing Member (Developer Affiliate) Historic Tax Credit Equity 99.99% Credits, Profits & Losses, and Cash Flow Loan Proceeds Debt Service Payments .01% Credits, Profits & Losses, Fees and Cash Flow Developer Equity Master Tenant, LLC (Master Tenant) Landlord, LLC (Property Owner/Lessor) 99.99% Credits, Profits & Losses, Fees and Cash Flow Pass-through of Historic Tax Credits & Share of Lease Payment & Equity Investment
Investors Capitalize Project for Credit and Other Tax Benefits
Leveraged Lender (Bank) Tax Credit Investor Investment Fund LLC QALICB/Landlord LLC (Property Owner) Development Budget: $8M Sub-CDE LLC $4,312,030 $1,152,000 HTC Equity $2,007,720 NMTC Equity Load (4.5% of QEI) 321,750 Master Tenant, LLC 7,150,000 QEI Loan A 4,312,030 Loan B 2,837,970 100% Ownership Lease CDE: Community Development Entity QEI: Qualified Equity Investment QALICB: Qualified Active Low Income Business