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 Q: Detail Of Investment Adjustment

Annual

  Total 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997
Developer 200 Liabilities                          
Lender 200 Liabilities 135212     135212                  
Investor 200 Liabilities 12920 12920                      
Other 200 Liabilities   11604 123076 -134681                  
155.3 Const. Fin. Int. Expensed 8275     8275                  
154.3 Operating Exp. Capitalized -1932     -1932                  
154.4 Ground Rent Capitalized -409     -409                  
154.5 Perm.Fin.Int.Capitalized -1784     -1784                  
143 Building Cost -132000 -10560 -114840 -6600                  
132 Land -12920 -12920                      
158 Financing Fees -2028 -676   -1352                  
155 Const.Interest -20426 -368 -8236 -11822                  
156 Internal Interest -946     -946                  
169 Funded Expenses                          
Total -16038     -16038                  


to home page  E-Mail  home at CD root