to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    A87SCH    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

NDC Covenant Village in Belle Glade - 144 Units

Schedule L: Debt Service Schedule

Annual from opening

  Total 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996
2 661 1st Mortgage Interest 2,323,076 250497 247330 243883 240132 236048 231604 226768 221503 215774 209538
2 671 1st Mortgage Amortization 540173 35828 38995 42442 46193 50276 54720 59557 64822 70551 76787
Subtotal: 2,863,249 286325 286325 286325 286325 286325 286325 286325 286325 286325 286325
                       
5 662 2cd Mortgage Interest 109673 10967 10967 10967 10967 10967 10967 10967 10967 10967 10967
5 672 2cd Mortgage Amortization                      
Subtotal: 109673 10967 10967 10967 10967 10967 10967 10967 10967 10967 10967
                       
4 641 Credit Enhancement                      
                       
Total 2,972,922 297292 297292 297292 297292 297292 297292 297292 297292 297292 297292


 Home   E-Mail  home at CD root