Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing

Schedule L: DEBT SERVICE SCHEDULE

Annual FROM OPENING

(Data ID 8000100 30601 11 14 1 40)

Total 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
2 661 1st Mortgage Interest 44229 3247 3219 3188 3155 3118 3079 3035 2988 2937 2881 2820 2754 2683 2604 2519
2 671 1st Mortgage Amortization 9298 321 349 380 414 450 490 533 580 632 687 748 814 886 964 1049
Subtotal 53527 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568
2 662 2cd Mortgage Interest
2 672 2cd Mortgage Amortization
Subtotal
4 641 Credit Enhancement
Total 53527 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568 3568

	Total	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017
2 661 1st Mortgage Interest	44229	3247	3219	3188	3155	3118	3079	3035	2988	2937	2881	2820	2754	2683	2604	2519
2 671 1st Mortgage Amortization	9298	321	349	380	414	450	490	533	580	632	687	748	814	886	964	1049
Subtotal	53527	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568
2 662 2cd Mortgage Interest
2 672 2cd Mortgage Amortization
Subtotal
4 641 Credit Enhancement
Total	53527	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568	3568