Board Of Aldermen - Minutes - 12/20/2018 - P4
Special Bd. of Aldermen — 12/20/2018 Page 4
where the equity investors would like to see you be. They don’t want to get into a hassle with the City of
Nashua.
So that intermediary lender in turn, which would be a non-profit in this case, would loan that same amount to
an investment fund. Remember the key to this is you get the credit by making an investment in the community,
so we’ve got to set up an investment fund to make that happen. That investment fund, in order to create an
$18.5 QEI which nets loans of $18,130,000.00, that investment fund needs to collect $19 million 60 thousand
dollars and the way it does that is it takes the $12 million and change and then it sells the tax credits and
receives for those tax credits $6.1 million dollars. So it is selling $7.2 million dollars at 85% and receiving $6.1.
That $6.1 is added in the investment fund to the $12.8 or whatever it was, $12.9 and that creates a total
capitalization of $19 million 60 thousand dollars.
Then, the investment fund makes the qualified equity investment of $18.5, that is a big number because that’s
what this is based on and it is what the allocation of credits from the CDE will be, it will be for $18,500,000.00.
That moves into a CDE and we talked about, they are another intermediary that not only has the capacity to
award the credits, but serves as the lender. So they will take the $18.5, they will take their fees of 2% of that
and we will have $18, 130,000.00 which we are going to loan to the QALICB And the QALICB is going to be a
to-be-determined non-profit to be created or another entity that steps into this role.
There will be two loans, there will be the $12,900,000 and change loan which equals the bond proceeds and
there will be the $5.2 million dollars which is the net New Market Tax Credit cash. In other words instead of the
City having to pay $18.13 in bonding it is paying $5.2 less than that. The reason it is two loans is that after
seven years, loan B goes away. But it has to stay in there as an obligation to QALICB for 7 years, it is a 0%
loan. It has to stay in there for 7 years because that is the compliance period for the New Market Tax Credit
Program.
Then we are now envisioning that the QALICB owner will be a passive LLC, all it will do is own the building and
collect rent and pay debt service and it will lease it to the City of Nashua. The City of Nashua would in turn
either sub-lease to an operator and we have an operator, Tim and his group the Steering Committee have
selected an operator, that would either be a lease or it would be a contract with the operator. I’m not sure
which it is going to be yet. In most cases the sub-lease for a buck. That is the model, that is the going down
model.
Now we have a business transaction instead of a municipal bonding transaction and that makes it work. So
how do we service the debt on the bond? Well the City of Nashua pays an annual lease payment here, which
is equal to the annual debt service on the bond. The borrower, the QALICB pays the debt service up to the
CDE, the CDE pays it up to the investment fund, the investment fund pays it to the lender, the lender pays it to
the City and the City pays it to the bond purchaser. It is all simple but it is going to take, it is just the way it is
done to qualify under the regulations of IRS and that transaction | just traced can take place in a day with wire
transfers etc. But it is the way we have to do it to make it legitimate private investment. It is relatively simple
when you think about it, it is generating a check from the City that ends up with the City after going through a
couple of other channels. So there are going to be 4 or 5 bank accounts that it is going to pass through on the
way up.
| just have one more slide just to clarify how that cash is raised. So we have the $18.5 equity investment, the
total credits awarded are 39% of the $18.5 which is the $7.2 million, the credit price is .85 cents, that gets a
gross amount of $6.1 million. Down here we go to the $6.1 million and we convert to cash by taking these fees
off and we come up with $5.2 million which is the same as Loan B right there, which goes away and is forgiven
after 7 years. Thatis private investment. | believe that meets the private investment criteria of your resolution.
The investors are usually banks, financial institutions, the big ones, Merrill Lynch, Chase Manhattan, etc. etc.
who are investing their money in turn for some tax shelters.
