Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing

Schedule Q: DETAIL OF INVESTMENT ADJUSTMENT

Annual

(Data ID 8000100 30601 11 14 1 40)

  Total 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Lender 200 Liabilities 38350 38350                              
Investor 200 Liabilities 41650 41650                              
143 Building Cost ¯55000 ¯55000                              
152 Architecture & Engineering ¯15000 ¯15000                              
148 Misc. Administration ¯5000 ¯5000                              
132 Land ¯5000 ¯5000                              
169 Funded Expenses                                  
Total