to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    KICKERS    UNITMIX    ALTI    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   

Turnkey Syndication (+2.5%/yr):Trial 7: Conv.Fin.: 9% LIHTC:$1.2M FAHP

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. Total 1987 1988 1989 1990 1991
COSTS            
Depr. assets acquired            
Land Development 741153 741153        
Building Cost 3,409,478 3,409,478        
Service structures 240000 240000        
Architecture & Engineering 133445 133445        
Elevator/Escalator            
Furniture & Equipment            
Misc. Administration 54800 54800        
Dev. Costs Expensed 5760 5760        
Grants & Reimbursements            
Contingency 227606 227606        
Land 350000 350000        
Financing Fees 279127 123109 156018      
Total 5,441,369 5,285,351 156018      



 Home   E-Mail  home at CD root