Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Shopping Center Illustration

Schedule L: Debt Service Schedule

Annual from opening

  Total 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097
2 661 1st Mortgage Interest 6263197 640743 638532 636028 633192 629981 626345 622227 617563 612283 606303
2 671 1st Mortgage Amortization 311233 16700 18911 21415 24251 27462 31098 35216 39880 45160 51140
Subtotal: 6574430 657443 657443 657443 657443 657443 657443 657443 657443 657443 657443
                       
2 662 2cd Mortgage Interest                      
2 672 2cd Mortgage Amortization                      
Subtotal:                      
                       
4 641 Credit Enhancement                      
                       
Total 6574430 657443 657443 657443 657443 657443 657443 657443 657443 657443 657443


 Home   E-Mail  home at CD root