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    Analysis for Affordable Housing Study Commission (ahsc)   

Analysis for Affordable Housing Study Commission:Trial 7: LIHTC (70%) & Bond w/ 221(d) Co-insurance

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. Total 2088 2089 2090 2091 2092
COSTS            
Depr. assets acquired            
Land Development            
Building Cost 8140000 8140000        
Service structures            
Architecture & Engineering            
Elevator/Escalator            
Furniture & Equipment            
Misc. Administration            
Dev. Costs Expensed            
Grants & Reimbursements            
Contingency            
Land 1500000 1500000        
Financing Fees 531544 198211 333333      
Total 10171544 9838211 333333      



 Home   E-Mail  home at CD root