to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    CSF    ENT    DEP    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Belle Glade 72 Units Deal A

Schedule L: Debt Service Schedule

Annual from opening

  Total 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
2 661 1st Mortgage Interest 1,350,000   135000 135000 135000 135000 135000 135000 135000 135000 135000 135000
2 671 1st Mortgage Amortization                        
Subtotal: 1,350,000   135000 135000 135000 135000 135000 135000 135000 135000 135000 135000
                         
5 662 2cd Mortgage Interest 700000   70000 70000 70000 70000 70000 70000 70000 70000 70000 70000
5 672 2cd Mortgage Amortization                        
Subtotal: 700000   70000 70000 70000 70000 70000 70000 70000 70000 70000 70000
                         
4 641 Credit Enhancement                        
                         
Total 2,050,000   205000 205000 205000 205000 205000 205000 205000 205000 205000 205000


 Home   E-Mail  home at CD root