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	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16
Net Avail.for Debt Svc.	12,919,149	733896	750761	767931	785408	803193	821286	839689	858400	877422	896751	916389	936332	956581	977131	997981
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.12179771 1 27.5yrs	-6643511	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901	-442901
Schedule #Dep. 472892 1 5 yrs	-472892	-94578	-94578	-94578	-94578	-94578
Schedule #Dep. 135000 2 7 yrs	-135000	-38571	-27551	-19679	-14057	-11714	-11714	-11714
Schedule #Dep. 47895 1 18 yrs	-39912	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661	-2661
Schedule #Dep. 13000 1 15 yrs	-13000	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867	-867
Schedule #Dep. 0 1 7 yrs	-552001	-3429	-10286	-17143	-24000	-30857	-37714	-44571	-48000	-48000	-48000	-48000	-48000	-48000	-48000	-48000
Total	-581069	-266939	-241620	-218842	-197681	-179143	-67688	-50102	-16636	9314	36066	63654	92114	121487	151812	183135