DEFEASANCE COST CALCULATOR

 
Original Loan Amount:
Interest Rate:
Amortization Term:
months
Accrual Type:
Servicer:
First Payment Date:
Maturity Date:
Defeasance Date:
SUBSTITUTE COLLATERAL
Securities Cost:
ESTIMATED THIRD PARTY FEES
Servicer Processing:
Servicer's Counsel:
Rating Agencies:
Successor Borrower:
Accountant:
Custodian:
Subtotal:
DEFEASANCE ADVISORY FEES
Defeasance Management:
TOTAL COST:
ASSUMPTIONS
Monthly Payment:
Balloon Payment:
Current Balance:
Balance at Defeasance: