| |
Total |
2087 |
2088 |
2089 |
2090 |
2091 |
2092 |
2093 |
2094 |
2095 |
2096 |
2097 |
| Net Avail.for Debt Svc. |
9362320 |
|
744347 |
781565 |
820643 |
861675 |
904759 |
949997 |
997497 |
1047371 |
1099740 |
1154727 |
| Ground Rent |
|
|
|
|
|
|
|
|
|
|
|
|
| Participation |
|
|
|
|
|
|
|
|
|
|
|
|
| 1st Mortgage Interest |
-6263197 |
|
-640743 |
-638532 |
-636028 |
-633192 |
-629981 |
-626345 |
-622227 |
-617563 |
-612283 |
-606303 |
| 2cd Mortgage Interest |
|
|
|
|
|
|
|
|
|
|
|
|
| Credit Enhancement |
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Service Acctg.Adj. |
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule #Dep.3704856 1 31.5yrs |
-1176145 |
|
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
-117614 |
| Schedule #Dep. 454992 1 5 yrs |
-454992 |
|
-90998 |
-90998 |
-90998 |
-90998 |
-90998 |
|
|
|
|
|
| Schedule #Dep. 0 0 5 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
1467986 |
|
-105009 |
-65580 |
-23998 |
19870 |
66165 |
206038 |
257655 |
312193 |
369843 |
430810 |
|
