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 L: Debt Service Schedule

Annual from opening

  Total 1989 1990 1991 1992 1993 1994 1995 1996
2 661 1st Mortgage Interest 876280 30959 123408 122669 121852 120950 119953 118852 117636
2 671 1st Mortgage Amortization 69619 1658 7060 7800 8617 9519 10516 11617 12833
Subtotal: 945899 32617 130469 130469 130469 130469 130469 130469 130469
                   
2 662 2cd Mortgage Interest                  
2 672 2cd Mortgage Amortization                  
Subtotal:                  
                   
4 641 Credit Enhancement                  
                   
Total 945899 32617 130469 130469 130469 130469 130469 130469 130469


 Home   E-Mail  home at CD root