to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    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: Semi-Annual

Input array: QTR

Periods are 6 Periods per Year Total 1 2 3 4 5 6
142 Depr. assets acquired 1000   1000        
141 Land Development 1000   333 667      
143 Building Cost 1000     250 250 250 250
149 Service structures 1000     50 210 330 410
152 Architecture & Engineering 1000   600 100 100 100 100
143.5 Elevator/Escalator 1000     50 210 330 410
143.6 Furniture & Equipment 1000           1000
148 Misc. Administration 1000   20 150 200 200 430
166 Dev. Costs Expensed 1000   20 150 200 200 430
161 Grants & Reimbursements 1000           1000
153 Contingency 1000           1000
TOTAL 11000   1973 1417 1170 1410 5030


 Home   E-Mail  home at CD root