to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Tower Point Apartments (detail)

Input array: AVAR

Periods are Annual COA Type Code Entity TTLS Row 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Capital Replacement Variance:   1       -1868 -3810 -5826 -7922 -10098 -12360 -14709 -17150 -19686 -22321 -25058 -27902 -30857 -33926
Interest (Mtge) Variance :   9     17309 17309 17309 17309 17309 17309 17309 17309 17309 17309 17309 17309 17309 17309 17309
TOTAL         17309 15441 13499 11483 9387 7211 4949 2600 159 -2377 -5012 -7749 -10593 -13548 -16617


 Home   E-Mail  home at CD root