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

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

Schedule E: Taxable Income

Annual

  Total 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Net Avail.for Debt Svc. 61556   4104 4104 4104 4104 4104 4104 4104 4104 4104 4104 4104 4104 4104 4104 4104
Ground Rent                                  
Participation                                  
1st Mortgage Interest -44229   -3247 -3219 -3188 -3155 -3118 -3079 -3035 -2988 -2937 -2881 -2820 -2754 -2683 -2604 -2519
2cd Mortgage Interest                                  
Credit Enhancement                                  
Debt Service Acctg.Adj.                                  
Schedule #Dep.70000 1 27.5yrs -38182   -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545 -2545
Schedule #Dep. 5000 1 5 yrs -5000   -1000 -1000 -1000 -1000 -1000                    
Schedule #Dep. 0 1 5 yrs                                  
Total -25854   -2689 -2661 -2630 -2596 -2560 -1520 -1477 -1430 -1379 -1323 -1262 -1196 -1124 -1046 -961


 Home   E-Mail  home at CD root