Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    PFDRET    MV    A87SCH    ENT    AVAR    QTR   

Demo Mixed Use Facility

Schedule E: Taxable Income

Annual

  Total 1988 1989 1990 1991 1992 1993 1994 1995 1996
Net Avail.for Debt Svc. 1656007     27990 249229 272269 277750 283511 240441 304817
Ground Rent                    
Participation                    
1st Mortgage Interest -876280   -30959 -123408 -122669 -121852 -120950 -119953 -118852 -117636
2cd Mortgage Interest                    
Credit Enhancement                    
Debt Service Acctg.Adj.                    
Schedule #Dep.1239919 1 31.5yrs -285378   -9841 -39363 -39363 -39363 -39363 -39363 -39363 -39363
Schedule #Dep. 569174 1 30 yrs -137550   -4743 -18972 -18972 -18972 -18972 -18972 -18972 -18972
Schedule #Dep. 0 -1 30 yrs                    
Schedule #Dep. 0 0 0 yrs 285150   9833 39331 39331 39331 39331 39331 39331 39331
Schedule #Dep. 0 0 0 yrs 137547   4743 18972 18972 18972 18972 18972 18972 18972
Schedule #Dep. 0 0 0 yrs -31760     -4650 -6564 -6564 -3496 -3495 -3496 -3495
Schedule #Dep. 0 0 0 yrs -24008   -558 -3350 -3350 -3350 -3350 -3350 -3350 -3350
Schedule #Dep. 0 0 0 yrs -168187     -5770 -24443 -25154 -28205 -28205 -28205 -28205
Schedule #Dep. 0 0 0 yrs -71920           -17980 -17980 -17980 -17980
Schedule #Dep. 0 0 0 yrs 131728           32932 32932 32932 32932
Schedule #Dep. 0 0 0 yrs -58303                 -58303
Total 557046   -31525 -109220 92171 115317 136669 143428 101458 108748


 Home   E-Mail  home at CD root