to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    CM    FINFEES    QTR    CAPREP    CSF    MTGES    A87SCH    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Covenant Village: 9% Tax Credit: $1.2M PBC

Input array: CM

  COA# Code $ Amount or Rate Entity TTLS Row $ To Date Basis Code Dep/Amort Term Dep/Amort Rate Low Inc. Hsg.Tax Credit Historic Tax Credit
Land 132 350000                
Site Improvements 141.5 657324         102 1 0.09 0.2
Impact & Dev. Fees 141.7 75090         102 1 0.09 0.2
General Conditions 143.1 166240         102 1 0.09 0.2
Build/Rehab Residential 143.2 2,803,008         102 1 0.09 0.2
Comm.Facilities & Amenities 143.28 240000         102 1 0.09 0.2
Construction Bond 143.71 75683         102 1 0.09 0.2
Construction Inspection 143.72 15000         102 1 0.09 0.2
Fees & Permits 143.9 3193         102 1 0.09 0.2
Dev.Fee:Residential 144.72 346354         102 1 0.09 0.2
Legal/Organizational/Audit 148.3 16000         5 1    
Insurance 148.4 10000         5 1    
Appr'l/Market/Impact Studies 148.71 7615         102 1 0.09 0.2
Marketing & Pre-Opening Exp. 148.8 28800         5 1    
Architecture & Engineering 152 125830         102 1 0.09 0.2
Surveys & Soil Tests 152.1 8739         102 1 0.09 0.2
Contingency 153 220000         102 1 0.09 0.2
Const.Interest 155 46262         102 1 0.09 0.2
Ground Rent Capitalized 154.4 5034         102 1 0.09 0.2
Syndication Costs:Legal 158.12 85000         5 1    
Credit Enh.(Gtd.Inv.Cntrct) 158.14 72000         5 1    
Construction Fin.Fees 158.3 69000         5 1    
Perm.Fin.Closing Fees 158.5 66000         103 1    
Dev. Costs Expensed 166 5760                
Start-up Oper. Losses (exp.) 167 153223                
Bridge Loan Interest 168 267685                
Operating Reserve 173 7606         102 1 0.09 0.2
TOTAL   5,926,446                


 Home   E-Mail  home at CD root