to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    ENT    DEP    TAXCR    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   

601 Liberty, 1.1M sf Office, Conventional Mortgage

Schedule E: Taxable Income

Annual

  Total 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997
Net Avail.for Debt Svc. 262652     12313 20227 21634 23365 25234 27252 29433 31787 34330 37077
Ground Rent -11219     -754 -1163 -1163 -1163 -1163 -1163 -1163 -1163 -1163 -1163
Participation                          
1st Mortgage Interest -185133     -5070 -20255 -20214 -20165 -20108 -20043 -19967 -19879 -19776 -19657
2cd Mortgage Interest                          
Credit Enhancement                          
Debt Service Acctg.Adj. -6492     -6492                  
Schedule #Dep. 15590 1 10yrs -15590     -1559 -1559 -1559 -1559 -1559 -1559 -1559 -1559 -1559 -1559
Schedule #Dep. 2071 1 30yrs -690     -69 -69 -69 -69 -69 -69 -69 -69 -69 -69
Schedule #Dep.130250 1 15yrs -86833     -8683 -8683 -8683 -8683 -8683 -8683 -8683 -8683 -8683 -8683
Schedule #Dep. 3992 1 15yrs -2661     -266 -266 -266 -266 -266 -266 -266 -266 -266 -266
Schedule #Dep. 0 1 5yrs                          
Schedule #Dep. 0 1 3yrs                          
Schedule #Dep. 0 1 20yrs -824     -4 -15 -31 -48 -66 -86 -107 -130 -155 -182
Total -46791     -10584 -11784 -10351 -8589 -6681 -4617 -2382 38 2659 5498


to home page  E-Mail  home at CD root