Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Low Income Housing Tax Credit Syndication Demo

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. Total ToDate 2089 2090 2091 2092
COSTS            
Depr. assets acquired            
Land Development 734400 734400        
Building Cost 4,074,624 4,074,624        
Service structures            
Architecture & Engineering            
Elevator/Escalator            
Furniture & Equipment            
Misc. Administration            
Dev. Costs Expensed            
Grants & Reimbursements            
Contingency            
Land 350000 350000        
Financing Fees 273800 74575 199225      
Total 5,432,824 5,233,599 199225      



 Home   E-Mail  home at CD root