Home   E-Mail  HomePage    index    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    AVI    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Schedule E: Taxable Income

Annual

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103
Net Avail.for Debt Svc. 6,128,960   306087 318330 331064 344306 358078 372402 387298 402790 418901 435657 453084 471207 490055 509657 530044
Ground Rent                                  
Participation                                  
1st Mortgage Interest -6616429   -497869 -492910 -487433 -481382 -474697 -467312 -459154 -450142 -440186 -429188 -417037 -403615 -388787 -372406 -354310
2cd Mortgage Interest                                  
Credit Enhancement                                  
Bridge Loan Interest -743678 -130000 -246961 -188934 -123504 -49842 -4436                    
Debt Service Acctg.Adj.                                  
Schedule #Dep. 0 1 27.5yrs                                  
Schedule #Dep.6900000 1 27.5yrs -3763636   -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909 -250909
Schedule #Dep. 0 1.5 15 yrs                                  
Schedule #Dep. 300000 2 5 yrs -300000   -120000 -72000 -43200 -32400 -32400                    
Schedule #Dep. 0 1 5 yrs                                  
Schedule #Dep. 0 1 25 yrs                                  
Schedule #Dep. 250000 1 27.5yrs -136364   -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091 -9091
Schedule #Dep. 0 1 15 yrs                                  
Total -5431147 -130000 -818743 -695514 -583073 -479317 -413454 -354911 -331857 -307352 -281285 -253530 -223954 -192408 -158732 -122749 -84267



 Home   E-Mail  home at CD root