Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas:Trial 7: Tallahassee MSA

Schedule E: Taxable Income

Annual

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
Net Avail.for Debt Svc. 6024677 -5760 343096 351190 359381 367663 376029 384473 392988 401564 410192 418862 427563 436283 445009 453726 462418
Ground Rent                                  
Participation                                  
1st Mortgage Interest -2347414   -177882 -175962 -173851 -171531 -168981 -166178 -163096 -159709 -155985 -151892 -147393 -142447 -137010 -131033 -124464
2cd Mortgage Interest -555801   -47774 -46436 -45057 -43637 -42173 -40665 -39110 -37509 -35859 -34159 -32407 -30601 -28741 -26824 -24849
Credit Enhancement -107423   -9347 -9225 -9090 -8942 -8779 -8599 -8403 -8186 -7948 -7687 -7399 -7083 -6736    
Bridge Loan Interest -503532 -87624 -170281 -133363 -83943 -28322                      
Debt Service Acctg.Adj.                                  
Schedule #Dep.4067223 1 27.5yrs -2218485   -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899 -147899
Schedule #Dep. 273818 1 5 yrs -273818   -54764 -54764 -54764 -54764 -54764                    
Schedule #Dep. 56435 1 15 yrs -56435   -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762 -3762
Schedule #Dep. 0 2 7 yrs -362239   -3086 -8530 -12735 -16070 -18802 -21669 -24681 -26879 -28223 -29634 -31115 -32671 -34305 -36020 -37821
Total -400470 -93384 -271698 -228749 -171720 -107264 -69130 -4299 6036 17620 30515 43829 57588 71819 86556 108187 123623



 Home   E-Mail  home at CD root