Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas:Trial 7: Tallahassee MSA

Schedule L: Debt Service Schedule

Annual from opening

  Total 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002
2 661 1st Mortgage Interest 2347414 177882 175962 173851 171531 168981 166178 163096 159709 155985 151892 147393 142447 137010 131033 124464
2 671 1st Mortgage Amortization 610993 19345 21265 23376 25696 28246 31049 34131 37518 41242 45335 49835 54780 60217 66194 72763
Subtotal: 2958407 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227 197227
                                 
6 662 2cd Mortgage Interest 555801 47774 46436 45057 43637 42173 40665 39110 37509 35859 34159 32407 30601 28741 26824 24849
6 672 2cd Mortgage Amortization 820600 43987 45324 46703 48124 49587 51095 52650 54251 55901 57601 59353 61159 63019 64936 66911
Subtotal: 1376401 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760 91760
                                 
7 641 Credit Enhancement 107423 9347 9225 9090 8942 8779 8599 8403 8186 7948 7687 7399 7083 6736    
                                 
Total 4442232 298335 298212 298077 297929 297766 297587 297390 297173 296935 296674 296386 296070 295723 288987 288987



 Home   E-Mail  home at CD root