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 Q: Detail Of Investment Adjustment

Annual

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
Lender 200 Liabilities 3964215 3964215                              
Investor 200 Liabilities 5128200   1282050 1282050 1282050 1282050                      
Other 200 Liabilities   4067696 -619489 -1035145 -1144498 -1268563                      
Secondary Lender 200 Liabilities 2000000 2000000                              
155.3 Const. Fin. Int. Expensed 1116732 193700 377270 295528 186806 63428                      
143 Building Cost -8140000 -8140000                              
132 Land -1500000 -1500000                              
158 Financing Fees -531544 -198211 -333333                            
155 Const.Interest -1116732 -193700 -377270 -295528 -186806 -63428                      
169 Funded Expenses                                  
Total 920871 193700 329228 246905 137552 13487                      



 Home   E-Mail  home at CD root