Tower Point Apartments (detail)

HomePage

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

	Total	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16
All Participants	12,627,382	-13457924	685896	702760	719931	737408	755193	773286	791689	810400	829421	848751	868389	888332	908580	929131	14,836,138

Developer Income
Lender Income	5,513,313		407438	403358	398980	394285	389248	383844	378048	371831	365161	358006	350331	342098	333266	323792	313629
Investor Income	-2239303		89852	81329	73662	66539	60300	22784	16864	5600	-3135	-12140	-21426	-31006	-40892	-51100	-2496534
Other Entities	558822	428234	10390	10180	9964	9740	9510	9273	9029	8777	8518	8251	7976	7692	7400	7098	6788
Public Income	2,239,303		-89852	-81329	-73662	-66539	-60300	-22784	-16864	-5600	3135	12140	21426	31006	40892	51100	2,496,534
Developer Capital	-394061	-539310	2050	2219	2391	2565	2743	2924	3108	3295	3486	3679	3875	4075	4277	4483	100079
Lender Capital		-5567000	56116	60196	64573	69269	74306	79709	85505	91723	98393	105548	113223	121456	130288	139762	4,276,932
Investor Capital	6,586,185	-7430348	197855	214129	230699	247563	264726	282186	299945	318001	336356	355010	373960	393205	412745	432577	9,657,578
Other Entities	363123	-349500	12047	12679	13325	13985	14659	15349	16053	16773	17507	18258	19024	19806	20605	21420	481133
Public Capital
Subtotal:	12,627,382	-13457924	685896	702760	719931	737408	755193	773286	791689	810400	829421	848751	868389	888332	908580	929131	14,836,138

Total	25,254,763	-26915848	1,371,792	1,405,521	1,439,863	1,474,815	1,510,386	1,546,571	1,583,378	1,620,800	1,658,842	1,697,502	1,736,777	1,776,664	1,817,161	1,858,262	29,672,277