to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    ALTI    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

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

Schedule L: Debt Service Schedule

Annual from opening

  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



 Home   E-Mail  home at CD root