1992 Tax Ct. Memo LEXIS 670 | Tax Ct. | 1992
The two partnerships at issue purchased and leased certain energy conservation equipment, at prices grossly exceeding the market prices for identical or similar equipment. The energy conservation equipment was installed at the plants of end-users, in consideration for a portion of the energy savings generated thereby. The economic projections of the partnerships anticipate nominal receipts in excess of anticipated costs. The discounted present values of those projected receipts, however, do not exceed anticipated costs.
MEMORANDUM FINDINGS OF FACT AND OPINION
HALPERN,
The two cases are part of a litigation management project known as "Energy Management Systems", which project addresses certain common questions regarding partnership investments. The first case was selected for trial by respondent, while the second case was selected for trial by counsel for the taxpayers participating in the project. The cases have been consolidated for trial, briefing, and opinion. By order of the Court, trial was limited to two issues, relevant to both cases: (1) Whether respondent's adjustments should be sustained on the ground that the partnerships at issue lacked a profit objective, as required by
Unless otherwise noted, all section references are to the Internal Revenue Code of 1954 in effect for the years in issue, and all Rule references are to the Tax Court Rules of Practice and Procedure.
FINDINGS OF FACT
Some facts have been stipulated and are so found. The stipulation of facts filed by the parties and accompanying exhibits are incorporated by this reference.
I.
The Gianarises resided in Rye, New York, at the time they filed their petition in this case.
A.
Computerized Energy Associates (CEA) is a Connecticut limited partnership, organized in 1980, with 1 general partner and 35 limited partners. George J. Gianaris (Gianaris) is a limited partner and has a 2.475-percent interest in CEA. Frost is the General Partner of CEA and holds a 1-percent interest therein. CEA's ostensible objective was to earn an economic profit through the installation and management of energy conservation equipment at two manufacturing plants: 1992 Tax Ct. Memo LEXIS 670">*673 (1) GSF Corp. (GSF), a manufacturer of foam mattresses, located in Andover, Massachusetts, and (2) Progress Industries, Inc. (Progress), a manufacturer of storage tanks, located in Arthur, Illinois.
1.
GSF manufactured foam rubber by means of a chemical process, and operated electricity-driven machinery to cut the foam rubber that it manufactured. Electricity was also used to operate the ventilation fans used in the manufacturing facility, and to heat (via baseboard heating) and cool (via air conditioning) the adjacent office building. Fuel oil was consumed in heating the manufacturing facility. The plant's hot water boiler, which ran on fuel oil, furnished hot water that was circulated through pipes that ran throughout the manufacturing facility. Heat was transferred from the pipes to the surrounding air by means of blowers, which blew across coils through which the hot water flowed.
The equipment installed at GSF consisted of three key components: (1) A Pacific Technology "Basic 8" load programmer (the Basic 8), (2) an Ista boiler control, and (3) timer controls for the exhaust fans used in the manufacturing facility. The Basic 8 reduced consumption of fuel oil 1992 Tax Ct. Memo LEXIS 670">*674 by sending time-based commands to the heat blowers located throughout the manufacturing facility, instructing them to operate only during hours of plant operation. The Basic 8 also regulated the operation of the office building's baseboard heating and air conditioning, both of which operated on electricity, by regulating their hours of operation. Consequently, GSF did not need to operate all of its electricity-driven equipment at once, thereby avoiding additional demand charges imposed by its electricity supplier.
The Ista boiler control was a device installed on the boiler that caused the boiler to heat the circulated water to a lower temperature (set point) on evenings and weekends. The boiler therefore fired less and used less fuel oil. The Ista boiler control also saved fuel oil by means of an ambient temperature sensor, which automatically lowered the boiler's set point whenever the outside temperature moderated.
2.
Progress was a manufacturer of storage tanks, silos, and truck tank bodies. Progress' major energy expense was its winter heating system. CEA intended to reduce that expense through the installation of a microprocessor-controlled unit governing1992 Tax Ct. Memo LEXIS 670">*675 the facility's heating. The proposed system also included changes in the location of heating units and the addition of infra-red units to improve heating efficiency.
B.
Limited partnership interests in CEA were offered by means of a private placement memorandum (the CEA offering memorandum). The purpose of the offering was to raise $ 800,000 in capital through the sale of 16 limited partnership units at a price of $ 50,000 a unit.
1.
The CEA offering memorandum states that CEA will purchase certain energy conservation equipment (the CEA equipment) from Danison Enterprises, Ltd. (Danison). As stated in the CEA offering memorandum, CEA was to provide the following in consideration for the CEA equipment, such consideration (ostensibly) totaling $ 6 million: (1) Cash, in the amount of $ 380,000, due upon closing, (2) a recourse note in the amount of $ 400,000, due April 30, 1981, and (3) a nonrecourse note, in the amount of $ 5,220,000, with interest at the rate of 9 percent per annum, payments of principal and interest due quarterly, to the extent of (and only to the extent of) 80 percent of the net income realized by CEA. 11992 Tax Ct. Memo LEXIS 670">*676 The CEA offering memorandum states that Danison acquired the CEA equipment from Brogel, Ltd. (Brogel), for a total purchase price of $ 5,389,700, of which $ 169,700 was paid in cash and the balance by way of a nonrecourse note identical to that to be given by CEA to Danison (with such CEA note to be assigned by Danison to Brogel as collateral). The CEA offering memorandum is silent as to how Brogel acquired the CEA equipment. Brogel acquired the CEA equipment from Energy Master, Inc. (Energy Master), on a turnkey basis, for $ 169,700.
2.
The CEA offering memorandum states that CEA is to enter into an agreement with a management company, Associated Energy Consultants, Inc. (AEC), that, previously, had entered into management agreements with GSF and Progress. Under the terms of the agreement with AEC, CEA is to receive 50 percent of the dollar value of the energy savings produced by the CEA equipment, and1992 Tax Ct. Memo LEXIS 670">*677 to pay 15 percent of such receipts to AEC as a management fee. 2 Taking into account CEA's obligation to pay 80 percent of net income to Danison, CEA was to be entitled to keep 20 percent of 85 percent of 50 percent, which comes to 8.5 percent, of any savings generated by the CEA equipment (until such time as the note to Danison might be paid off).
3.
The CEA offering memorandum contains cash-flow and economic projections for the years 1980 to 2005. Those projections are predicated upon the assumptions that: (1) The predicted level of energy conservation would be achieved; (2) the cost of energy would increase 20 percent per1992 Tax Ct. Memo LEXIS 670">*678 annum between 1980 and 2005; and (3) the CEA equipment would remain useful for that 25-year period. Those projections predict total pretax receipts of $ 19,476,911 (taking into account the 15-percent management fee, but not CEA's obligations to Danison). Nowhere does the CEA offering memorandum calculate the discounted present value of those estimated receipts.
The projected tax benefits are substantial.
II.
Petitioner, Frost, resided in New York City, New York, at the time he filed the petition in this case. Frost is the tax matters partner of Harmonic.
A.
Harmonic is a Florida limited partnership, organized in 1982, with 1 general partner and 51 limited partners. Harmonic's ostensible objective was to earn an economic profit through the installation and management of energy conservation equipment at the National Rolling Mills (NRM) steel plant located in Malvern, Pennsylvania.
NRM is a steel finishing and manufacturing plant located in Malvern, Pennsylvania. NRM purchases hot rolled steel bands and produces a line of cold rolled steel products for a wide1992 Tax Ct. Memo LEXIS 670">*679 range of industries. NRM also manufactures steel acoustical suspension systems for the building industry. The processing and treatment of rolled steel at NRM requires the application of high levels of heat in ovens known as annealing furnaces. Coils of steel are stacked and then heated to an average temperature of 1200 degrees Fahrenheit. They remain at that temperature for 7 to 12 hours, while the steel is soaked. NRM uses natural gas to fire the annealing furnaces.
NRM's treatment of rolled steel also involves other processes, including plating, cleaning, and pickling. Prior to the installation, by Harmonic, of energy conservation equipment, NRM used a central boiler plant to generate steam to run those processes. The central boiler plant burned natural gas as its primary source of fuel, with number two fuel oil as a backup source.
Harmonic intended to generate energy savings at NRM by: (1) Retrofitting one of NRM's annealing furnaces with controls, a heat recovery recuperation system, and ancillary controls (collectively, the annealing furnace retrofit); and (2) replacing NRM's boiler plant with a boiler that would burn woodchips and other nonfossil fuels (the woodchip1992 Tax Ct. Memo LEXIS 670">*680 boiler). The annealing furnace retrofit was intended to enable the furnace to burn more efficiently, thereby reducing NRM's consumption of natural gas. The replacement of NRM's natural gas-fired boiler with one that uses woodchips was intended to reduce costs, inasmuch as woodchips are relatively abundant and inexpensive, compared to natural gas. The annealing furnace retrofit and the woodchip boiler shall hereinafter be referred to as the NRM equipment.
C.
Limited partnership interests in Harmonic were offered by means of a private placement memorandum (the Harmonic offering memorandum). The purpose of the offering was to raise $ 2,400,000 in capital through the sale of 24 limited partnership units, at a price of $ 100,000 a unit.
1.
The Harmonic offering memorandum states that Harmonic will, at closing, enter into a lease agreement with Golden Energy, Inc. (Golden), whereby Harmonic will lease the NRM equipment from Golden. As stated in the Harmonic offering memorandum, the term of the lease is 7 years and Harmonic is to pay the following to Golden: (1) Guaranteed rent of $ 1,026,000, due at closing; (2) guaranteed1992 Tax Ct. Memo LEXIS 670">*681 rent of $ 1,026,000, due on May 31, 1983, with 10-percent interest; and (3) 85 percent of its gross rental receipts (after deducting the management fee and any sales taxes included).
The Harmonic offering memorandum also states that, in consideration of $ 288,000 (consisting of a $ 144,000 payment due at closing and a $ 144,000 note, bearing interest at a rate of 10 percent, due May 31, 1983), Harmonic will be granted the option, pursuant to the lease with Golden, of purchasing the NRM equipment at the conclusion of the 7-year lease term for $ 24,250,000, less 75 percent of all rental payments made during the lease term. 3
1992 Tax Ct. Memo LEXIS 670">*682 The Harmonic offering memorandum further states that Golden has agreed to purchase the NRM equipment from Ben Energy, a (then) recently formed Delaware corporation, for the following consideration (ostensibly) totaling $ 24,250,000: (1) Cash, in the amount of $ 931,875, due at closing; (2) a recourse note, in the amount of $ 990,000, bearing interest at 10 percent per annum, due June 30, 1983; and (3) an (ostensibly) recourse note, in the amount of $ 22,328,125, bearing interest at 9 percent per annum, due December 10, 2017, and payable solely from (1) 90 percent of Golden's gross rental income (in excess of guaranteed payments and after deducting insurance costs), and (2) income from the sale (or other use) of the NRM equipment after the lease term. The Harmonic offering memorandum states that the $ 22,328,125 note would be personally guaranteed by Mr. Preston Golden, the sole stockholder of Ben Energy.
The Harmonic offering memorandum further states that Ben Energy will obtain the NRM equipment from Energy Consultants International, Inc. (ECII), which was to assemble such equipment. Ben Energy was to pay ECII the following consideration for the NRM equipment (ostensibly) totaling1992 Tax Ct. Memo LEXIS 670">*683 $ 11,764,062: (1) $ 600,000 in progress payments, commencing with closing and continuing through final installation; (2) a nonrecourse obligation for $ 11,164,062, bearing no interest, due December 10, 2017, and payable solely from 50 percent of Ben Energy's gross receipts derived from the NRM equipment. That nonrecourse obligation was to be secured by a security interest in the NRM equipment.
The Harmonic offering memorandum does not state from whom or at what price ECII purchased the NRM equipment.
2.
The Harmonic offering memorandum states that Harmonic is to enter into an agreement with a management company, Kenergy Corp. (Kenergy), that, previously, had entered into a management agreement with NRM. Under the terms of that agreement, NRM is to pay to Kenergy 50 percent of the dollar value of the energy savings resulting to it. Kenergy is to retain 20 percent of what it receives and is to remit the remaining 80 percent to Harmonic. 4 Taking into account Harmonic's obligation to Golden, Harmonic was to be entitled to 15 percent of 80 percent of 50 percent, which comes to 6.0 percent, of any savings generated by the NRM equipment.
1992 Tax Ct. Memo LEXIS 670">*684 3.
The Harmonic offering memorandum contains cash-flow and economic projections for the years 1982 to 2017. Those projections are predicated upon the assumptions that: (1) The projected level of energy conservation would be achieved; (2) the cost of energy would increase 15 percent per annum between 1982 and 2017; and (3) the NRM equipment would remain useful for that 35-year period. Harmonic's projections -- assuming exercise of the purchase option -- forecast total pretax receipts of $ 80,370,500 (taking into account the management fee but not rent, option, or purchase price payments to Golden). Nowhere does Harmonic's offering memorandum calculate the discounted present value of those estimated receipts.
The projected tax benefits are substantial.
ULTIMATE FINDINGS OF FACT
1. When discounted to present value, CEA's economic projections forecast a negative cash-flow.
2. CEA grossly overpaid for the CEA equipment.
3. CEA did not have a profit objective.
4. When discounted to present value, Harmonic's economic projections forecast a negative cash-flow.
5. Harmonic grossly overpaid for use of the NRM equipment.
6. Harmonic did not have a1992 Tax Ct. Memo LEXIS 670">*685 profit objective.
OPINION
A.
1992 Tax Ct. Memo LEXIS 670">*686 The determination of whether an activity is engaged in for profit is to be made by reference to objective standards, taking into account all of the facts and circumstances of each case.
The taxpayer's objective must be to achieve an economic profit independent of tax considerations.
B.
Respondent argues that, even if all assumptions stated in the CEA and Harmonic offering memoranda were reasonable, and no matter how diligently those partnerships may have pursued the revenue goals set forth in those respective memoranda, CEA and Harmonic nonetheless lacked any reasonable possibility of a profit independent of tax considerations, because their discounted cash-flows (disregarding tax considerations) would have been negative. 6 We agree with respondent.
1992 Tax Ct. Memo LEXIS 670">*688 1.
In asking that we analyze cash-flow to determine whether either CEA or Harmonic had any reasonable prospect of making a profit, respondent asks nothing more than that we compare projected receipts and expenditures (positive and negative cash-flows) to determine whether any profit (net positive cash-flow) could be expected. Respondent further asks that we account for timing differences in individual receipts and expenditures by discounting to present values anticipated future cash-flows. Such discounting is necessary to take account of the time value of money, or, to put it most simply, to take account of the indisputable fact that a dollar to be received tomorrow does not have the same present worth as a dollar received today. 7
1992 Tax Ct. Memo LEXIS 670">*689 Generally, a financial investment will require one or more cash payments and will produce one or more cash returns. Net present value (net cash-flow) is the sum of the initial investment (a negative cash-flow) plus the present values of future cash-flows (which may be either negative or positive). 8 If net present value is positive, the investment is profitable, and a profit-seeking investor would pursue it. If net present value is zero, the investment is neither profitable nor unprofitable, and a profit-seeking investor would be indifferent to it. If net present value is negative, the investment is unprofitable, and a profit-seeking investor would avoid it. 9
1992 Tax Ct. Memo LEXIS 670">*690 The discounted cash-flow analysis suggested by respondent is not a novel approach in determining profit potential. Indeed, it is a fundamental tool of financial analysis. See, e.g., Brealey & Myers, Principles of Corporate Finance, chs. 2 and 3 (3d ed. 1988). Moreover, in other cases involving energy management systems, we have consistently discounted the income streams produced thereby, in determining whether the taxpayer had a profit objective. See, e.g.,
2.
Petitioners argue that "the projections in issue did apply an interest factor to an interest-bearing note, which accomplishes the discounting function." Petitioners continue:
As is clear from the face of the Harmonic and Computerized Energy projections, the payment of interest and principal due in connection with the purchase note is less than the total revenues that the partnership receives from the energy savings. 1992 Tax Ct. Memo LEXIS 670">*691 The taking into account of the payment of interest is a valid way of applying a discount rate to the income stream. Even after the payment of interest, the partnership shows a profit from the purchase of its energy management system.
Petitioners' argument is flawed. Petitioners are asking us to compare the total of anticipated positive cash-flows to the total of anticipated negative cash-flows and to conclude that, since the latter is smaller than the former, and the latter, in part, is denominated as interest, the net present value of the combined cash-flows is positive. That we cannot do. Our concern for timing differences is not satisfied simply because certain future (negative) cash-flows have been designated as payments of interest. Timing differences are eliminated by discounting
1992 Tax Ct. Memo LEXIS 670">*692 Respondent's experts, Susan Haselhorst (Haselhorst) and Mark Rodekohr (Rodekohr), have testified that a profit-seeking investor in CEA or Harmonic would reasonably have required a rate of return of no less than 15 percent. Those experts testified, and petitioners do not challenge, that long-term U.S. Government bonds yielded, on average, about 11.5 or 11.6 percent in 1980 and 13 percent in 1982. U.S. Government bonds generally are considered a risk-free investment. Non-U.S. Government debt of an equivalent term, issued at the same time, normally carries a higher rate of interest, to compensate for the additional risk generally thought to attach to such debt. Respondent's experts emphasize that investors would require a premium, above the bench-mark rate of return on U.S. Government debt, to compensate for the additional risk involved in an investment such as CEA or Harmonic. We agree. It is clear, therefore, that profit-seeking investors in CEA and Harmonic would have required rates of return in excess of 11.5 and 13 percent, respectively. Nevertheless, for the purpose of our calculations, we will assume discount rates for CEA and Harmonic of 11.5 and 13 percent, respectively. 1992 Tax Ct. Memo LEXIS 670">*693 Of course, such rates are unduly favorable to petitioners, inasmuch as they lack any risk premium above that appropriate for long-term U.S. Government bonds. If petitioners' investments do not show profit (positive net present value) at such interest rates, certainly they would not show profit at the higher rates it can be assumed a profit-seeking investor would demand. 11
1992 Tax Ct. Memo LEXIS 670">*694 3.
a.
Accepting, arguendo, the projections as set forth in the CEA offering memorandum, and applying a discount rate of 11.5 percent, we have calculated the net present values, as of 1980, of (i) CEA's up-front payments, and (ii) CEA's net receipts (taking into account further payments to Danison and all other fees). Having found the net present value, as of 1980, of the up-front payments to exceed the net present value of the net receipts by $ 514, we have determined CEA's net cash-flow to be negative $ 514. 12 The details of that conclusion are set forth in appendix A. Inasmuch as CEA's projected net cash-flow (disregarding tax considerations) is negative, it is clear that CEA could not reasonably have hoped to recoup its investment in the CEA equipment, much less earn an economic profit independent of tax considerations. Accordingly, we find that CEA lacked a profit objective for purposes of
1992 Tax Ct. Memo LEXIS 670">*695 b.
Accepting, arguendo, the projections as set forth in Harmonic's offering memorandum, and applying a discount rate of 13 percent, we have calculated the net present values, as of 1982, of (i) Harmonic's projected payments to Golden, and (ii) Harmonic's gross receipts. Having found the net present value, as of 1982, of the projected payments to Golden to exceed the net present value of the gross receipts by $ 1,040,194, we have determined Harmonic's net cash-flow to be negative $ 1,040,194. The details of that conclusion are set forth in appendix B. Inasmuch as Harmonic's projected net cash-flow (disregarding tax considerations) is negative, it is clear that Harmonic could not reasonably have hoped to recoup its investment in the Harmonic equipment, much less earn an economic profit independent of tax considerations. Accordingly, we find that Harmonic lacked a profit objective for purposes of
C.
Our conclusion that CEA and Harmonic lacked a profit objective is bolstered by our determination that, in both cases, the price of the energy conservation equipment was grossly inflated.
The equipment for which1992 Tax Ct. Memo LEXIS 670">*696 CEA purportedly paid $ 6 million was originally purchased by Brogel from Energy Master for $ 169,700. Moreover, Haselhorst testified that there was an active market on which comparable (or identical) equipment could have been purchased for approximately $ 163,330 in 1980. Petitioners have not challenged that conclusion. Respondent therefore contends that the fair market value of the CEA equipment must be no more than $ 169,700.
As for the NRM equipment, Haselhorst testified that there was an active market on which comparable (or identical) equipment could have been purchased for approximately $ 645,950 in 1982. Petitioners have not challenged that conclusion. Respondent therefore contends that the fair market value of the equipment must be no more than $ 645,950.
In each case, petitioners' only response is that the partnerships did not overpay for the equipment because the (projected) revenues to the partnerships were to exceed the purchase price of the equipment. Petitioners misunderstand the notion of fair market value. Fair market value is the price that would be reached by a willing buyer and a willing seller, where neither is under any compulsion to buy or sell.
It is therefore clear that both CEA and Harmonic dramatically overpaid for their equipment. Such gross overpayments exclude the possibility of mere business error: we think it obvious that, if CEA and Harmonic were seeking an economic profit, they would not have entered into those arrangements. Indeed, the only rational reason for doing so would be to achieve grossly inflated tax benefits. Consequently, even if the partnerships' discounted projections suggested some reasonable profit potential, their gross overpayment for equipment would seem inconsistent with a profit1992 Tax Ct. Memo LEXIS 670">*698 objective.
D.
Much of the record consists of expert reports, expert testimony, and other evidence as to whether the partnerships at issue: (1) Carefully examined and sought (and obtained) assistance in verifying the assumptions underlying the offerings; (2) visited and examined the end-user sites; (3) diligently acted, both before and after the installation, to maximize energy savings generated by the equipment; and (4) diligently acted to collect compensation due under the agreements with the end-user and the management companies.
Here, that evidence is irrelevant: even if we were to resolve all those doubts in favor of the partnerships, we would still conclude that neither had a profit objective. Both offering memoranda make clear -- once present value analysis is applied -- that, even accepting all assumptions, no amount of diligence could have been expected to produce an economic profit. Similarly, each partnership's gross overpayment for the equipment involved in inconsistent with the possibility that that partnership's motivation was earning an economic profit.
E.
We find that1992 Tax Ct. Memo LEXIS 670">*699 neither CEA nor Harmonic had a profit objective within the meaning of
APPENDIX A
I.
| Year | Projected Nominal Receipts 1 | 1980 Present Value |
| 1980 | $ 0 | $ 0 |
| 1981 | 4,165 | 3,735 |
| 1982 | 9,914 | 7,974 |
| 1983 | 11,897 | 8,582 |
| 1984 | 14,277 | 9,237 |
| 1985 | 17,132 | 9,941 |
| 1986 | 20,558 | 10,699 |
| 1987 | 24,670 | 11,514 |
| 1988 | 29,604 | 12,392 |
| 1989 | 35,525 | 13,338 |
| 1990 | 42,630 | 14,354 |
| 1991 | 51,156 | 15,448 |
| 1992 | 61,387 | 16,626 |
| 1993 | 73,664 | 17,893 |
| 1994 | 88,397 | 19,257 |
| 1995 | 106,077 | 20,725 |
| 1996 | 127,292 | 22,305 |
| 1997 | 152,750 | 24,005 |
| 1998 | 183,300 | 25,835 |
| 1999 | 219,960 | 27,805 |
| 2000 | 263,952 | 29,925 |
| 2001 | 316,743 | 32,206 |
| 2002 | 380,091 | 34,661 |
| 2003 | 456,110 | 37,303 |
| 2004 | 1,314,667 | 96,432 |
| 2005 | 3,283,990 | 216,038 |
| Total | ||
| Receipts: | $ 7,289,908 | $ 738,230 |
1992 Tax Ct. Memo LEXIS 670">*700 II.
| Year | Nominal Costs | 1980 Present Value |
| 1980 | $ (380,000) | $ (380,000) |
| 1981 | (400,000) | (358,744) |
| Total | ||
| Costs: | $ (780,000) | $ (738,744) |
III.
| Discounted Receipts: | $ 738,230 |
| Discounted Costs : | (738,744) |
| Discounted Net Cash-flow | $ (514) |
APPENDIX B
I.
| Year | Projected Nominal Receipts | 1982 Present Value 1 |
| 1982 | $ 0 | $ 0 |
| 1983 | 7,814 | 6,915 |
| 1984 | 105,800 | 82,857 |
| 1985 | 121,670 | 84,323 |
| 1986 | 139,921 | 85,816 |
| 1987 | 160,909 | 87,335 |
| 1988 | 185,045 | 88,881 |
| 1989 | 202,395 | 86,030 |
| 1990 | 36,708 | 13,808 |
| 1991 | 42,214 | 14,052 |
| 1992 | 48,547 | 14,301 |
| 1993 | 55,829 | 14,554 |
| 1994 | 64,203 | 14,812 |
| 1995 | 73,833 | 15,074 |
| 1996 | 84,909 | 15,341 |
| 1997 | 97,645 | 15,613 |
| 1998 | 112,291 | 15,889 |
| 1999 | 129,135 | 16,170 |
| 2000 | 148,505 | 16,456 |
| 2001 | 170,781 | 16,747 |
| 2002 | 196,398 | 17,044 |
| 2003 | 225,858 | 17,346 |
| 2004 | 259,737 | 17,653 |
| 2005 | 298,698 | 17,965 |
| 2006 | 343,502 | 18,283 |
| 2007 | 395,027 | 18,607 |
| 2008 | 454,282 | 18,936 |
| 2009 | 522,424 | 19,271 |
| 2010 | 600,787 | 19,612 |
| 2011 | 690,905 | 19,959 |
| 2012 | 794,541 | 20,312 |
| 2013 | 913,722 | 20,672 |
| 2014 | 1,050,781 | 21,038 |
| 2015 | 1,833,413 | 32,484 |
| 2016 | 9,264,384 | 145,261 |
| 2017 | 10,041,070 | 139,327 |
| Total: | $ 29,873,683 | $ 1,268,744 |
II.
| Year | Nominal Cost | 1982 Present Value |
| 1982 | $ (1,170,000) | |
| 1983 | 3 (1,287,000) | (1,138,938) |
| Total | ||
| Costs: | $ (2,457,000) | $ (2,308,938) |
III.
| Discounted Receipts: | $ 1,268,744 |
| Discounted Costs: | (2,308,938) |
| Discounted Net Cash-flow | $ (1,040,194) |
Footnotes
1. However, any unpaid balance or accrued interest was due and payable on Dec. 31, 2005.↩
2. Under the terms of the management agreement between CEA and AEC, entered into on Dec. 15, 1980, AEC agreed, among other things, to supervise the installation and management of the equipment, to service and maintain the equipment, to calculate the GSF's and Progress' energy savings, and to handle all billing and collection of the proper percentage of those savings.↩
3. The Harmonic offering memorandum states that, if all projections are met, the purchase price would be $ 22,015,404, consisting of (1) $ 960,000 in cash, (2) a $ 288,000 credit (paid for the option), and (3) a $ 20,767,404 nonrecourse note, bearing interest at 10 percent per annum, due Dec. 10, 2017, payable solely from 85 percent of Harmonic's gross rental receipts (excluding management fees and sales tax).↩
4. Under the terms of the management agreement between Harmonic and Kenergy, Kenergy agreed, among other things, to supervise management and installment of the NRM equipment, to service and maintain the NRM equipment, to calculate NRM's energy savings, and to handle all billing and collection of the proper percentage of those savings.↩
5. While
sec. 183 , on its face, would seem applicable only to individuals or S corporations, it is undisputed that the requirement of a profit objective applies to a partnership, when an individual is a member of such partnership, and claims deductions on account thereof. SeeHulter v. Commissioner , 91 T.C. 371">91 T.C. 371Brannen v. Commissioner , 78 T.C. 471">78 T.C. 471722 F.2d 695">722 F.2d 695↩ (11th Cir. 1984).6. Unless otherwise stated, all discussions and computations of cash-flows will disregard tax considerations.↩
7. One dollar received at the beginning of year 0, for example, is more valuable than $ 1 to be received at the beginning of year 1, because the dollar received at the beginning of year 0 can be invested, earning interest during the interim. At an interest rate of 10 percent (unless otherwise stated, all hypotheticals will assume a risk-free, 10 percent annual rate of interest and will ignore the effect of income taxes), the recipient of $ 1 at the beginning of year 0 would have $ 1.10 at the beginning of year 1. A reasonable investor, given the choice between receiving $ 1 at the beginning of year 0 or $ 1.10 at the beginning of year 1, generally would be indifferent, because those rights have equivalent value. For that reason, it is said that the present value, at the beginning of year 0, of $ 1.10 to be received at the beginning of year 1 is $ 1. Likewise, the present value, at the beginning of year 0, of $ 1 to be received at the beginning of year 1 is approximately $ 0.91.
To determine the present value of a single future payment, the amount of that payment is divided by the sum (1 + i)<n>, where i equals the appropriate interest (discount) rate and n equals the number of periods (amount of time) to be taken into account. PV = CF / (1 + i)<n>. (CF stands for "cash flow".)↩
8. At a given interest (discount) rate, NPV = CF[0] + CF[1] / (1 + i)<1> + CF[2] / (1 + i)<2> + * * * + CF[n] / (i + 1)<N>. ↩
9. Suppose that X pays $ 1.05 to Y, at the beginning of year 0, in consideration of Y's promise to pay to X $ 1.10 at the beginning of year 1. At first blush, the investment would appear to be attractive to X, with X earning an ostensible profit of $ 0.05. Taking account of the time value of money, however, makes it clear that deal is unattractive (unprofitable) to X, assuming that X has the alternative of investing his money for a 10-percent return. Thus, recall that the present value, at the beginning of year 0, of $ 1.10 to be received at the beginning of year 1 is $ 1. By paying $ 1.05 for the right to receive $ 1.10 at the beginning of year 1, which right is only worth $ 1, X overpays by $ 0.05. For that reason, it is said that the net present value of the investment is negative, or that the investment has a discounted present value of negative $ 0.05 (negative $ 1.05 plus positive $ 1 = negative $ 0.05).↩
10. Petitioners have not suggested that either partnership's cost of financing the equipment in question was particularly advantageous, so that, in effect, we should discount negative cash flows on account of financing at higher rate of interest than we apply in discounting positive cash flows.↩
11. As the interest (discount) rate increases, the present value of a given future cash flow decreases. Thus, the amount a profit-seeking investor would pay out in the expectation of a given future return decreases as the interest rate he could expect to earn increases, because of his assumption of greater risk. Looked at in a slightly different way, the riskier the investment, the greater the discount rate a profit-seeking investor would assume in determining the net present value of future returns. Clearly, a risky investment that tests unprofitable with the assumption of a risk-free rate of return could not test profitable if the rate of return were increased to reflect a more realistic risk.↩
12. As stated above, this calculation assumes an 11.5-percent discount rate, the benchmark rate of return on long-term U.S. Government bonds. If a 12.5-percent discount rate were applied, reflecting a minimal 1-percent premium to compensate for the additional risk involved, CEA's net cash flow would be negative $ 112,656.↩
13. Subjective value to the user and fair market value are distinct concepts. If, for example, a light switch can be purchased on the market for $ 5 (but not less), that is its fair market value, even if the savings generated by that light switch are $ 300 in a given case.↩
1. A discount rate of 13 percent is assumed.↩
3. This figure comprises a guaranteed rent payment of $ 1,026,000 and an option purchase payment of $ 144,000, plus 10-percent interest on each of those amounts.↩