Regional Shopping Center Illustration

Home E-Mail HomePage index Format420 Format418 Format424 Format426 Format421 Format409 Format410 Format411 Format401 Format423 Format413 Format412 Format404 Format425 Format429 Format402 Format422 Format428 Format405 Format406 Format408 Format415 Format416 Format417 AVI KICKERS ENT AVAR ALTI MV

	Total	1989	1990	1991	1992	1993	1994	1995	1996	1997	1998	1999	2000	2001	2002	2003	2004	2005	2006	2007	2008
Net Avail.for Debt Svc.	176,638,093	4,570,560	5,347,555	6,124,550	6,513,048	6,513,048	6,838,700	7,180,635	7,539,667	7,916,651	8,312,483	8,728,107	9,164,513	9,622,738	10,103,875	10,609,069	11,139,522	11,696,498	12,281,323	12,895,390	13,540,159
Ground Rent	-22337775	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889	-1116889
Participation	-10818354	-248400	-290628	-264456	-285570	-217170	-234868	-262104	-299419	-338600	-378030	-433061	-504214	-578925	-657371	-739739	-826226	-917038	-1012390	-1112509	-1217635
1st Mortgage Interest	-38340200	-3907174	-3895210	-3881928	-3867181	-3850810	-3832634	-3812456	-3790054	-3765183	-3737571
2cd Mortgage Interest
3rd Mortgage Interest	-69151547											-6915155	-6915155	-6915155	-6915155	-6915155	-6915155	-6915155	-6915155	-6915155	-6915155
Credit Enhancement
Debt Service Acctg.Adj.
Schedule #Dep.37260000 1 31.5yrs	-23657143	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857	-1182857
Schedule #Dep. 0 1 35 yrs
Schedule #Dep. 0 1 31.5yrs	-2344784	-3627	-11499	-20604	-30634	-40972	-51568	-62695	-74378	-86645	-99525	-113049	-127250	-142160	-157816	-174255	-191516	-209640	-228670	-248651	-269632
Total	9,988,290	-1888387	-1149528	-342183	29917	104350	419883	743635	1,076,071	1,426,477	1,797,612	-1032904	-681852	-313247	73787	480174	906879	1,354,920	1,825,363	2,319,329	2,837,992