to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Tower Point Apartments (demo)

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. 12,919,043   733890 750755 767925 785402 803186 821279 839682 858393 877414 896744 916381 936324 956572 977122 997972
Ground Rent                                  
Participation                                  
1st Mortgage Interest -5253678   -390129 -386049 -381671 -376976 -371939 -366535 -360739 -354522 -347852 -340697 -333022 -324789 -315957 -306483 -296320
2cd Mortgage Interest -130588   -10390 -10180 -9964 -9740 -9510 -9273 -9029 -8777 -8518 -8251 -7976 -7692 -7400 -7098 -6788
Credit Enhancement                                  
Interest (Mtge) Variance -259635   -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309 -17309
Debt Service Acctg.Adj.                                  
Schedule #Dep.8559287 1 27.5yrs -4668702   -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247 -311247
Schedule #Dep.1141238 1 5 yrs -1141238   -228248 -228248 -228248 -228248 -228248                    
Schedule #Dep. 0 1 5 yrs -600001   -4800 -14400 -24000 -33600 -43200 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000 -48000
Total 865201   -228233 -216677 -204513 -191718 -178266 68915 93358 118539 144489 171240 198827 227288 256660 286985 318308


 Home   E-Mail  home at CD root