to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    A87SCH    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

NDC Covenant Village in Belle Glade - 144 Units

Schedule Q: Detail Of Investment Adjustment

Annual

  Total 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
Lender 200 Liabilities 2,963,190 2,963,190                    
Public 200 Liabilities 2,520,460 2,520,460                    
141 Land Development -670320 -670320                    
143 Building Cost -3146089 -3146089                    
149 Service structures -57600 -57600                    
152 Architecture & Engineering -98107 -98107                    
148 Misc. Administration -441523 -441523                    
153 Contingency -157304 -157304                    
132 Land -350000 -350000                    
158 Financing Fees -207423 -207423                    
155 Const.Interest -355283 -355283                    
169 Funded Expenses                        
Total                        


 Home   E-Mail  home at CD root