to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    A87SCH    UNITMIX    ALTI    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Shelter School Renovation:Phase 1: Residential

Schedule Q: Detail Of Investment Adjustment

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
Lender 200 Liabilities 1,600,651 1,600,651                              
Investor 200 Liabilities 2,645,500 1,010,000 132000 311500 290300 279500 275340 268320 78540                
Other 200 Liabilities   226550 -94205 -132345                          
155.3 Const. Fin. Int. Expensed 42618 12824 21854 7941                          
143 Building Cost -1962394 -1962394                              
152 Architecture & Engineering -101833 -101833                              
143.6 Furniture & Equipment -270694 -270694                              
148 Misc. Administration -252439 -252439                              
132 Land -5928 -5928                              
158 Financing Fees -111512 -111512                              
155 Const.Interest -162194 -132400 -21854 -7941                          
169 Funded Expenses                                  
Total 1,421,774 12824 37795 179155 290300 279500 275340 268320 78540                



 Home   E-Mail  home at CD root