Laserfiche WebLink
79-1 BROOKVIEW ESTATES <br /> <br />Construction <br /> <br />Engineering <br /> <br />Staking <br /> <br />Inspection <br /> <br />Admin. & Escrow <br /> <br />Fiscal & Legal <br /> <br />57,500 <br />5,635 <br />950 <br />1,200 <br />2,446 <br />767 <br /> <br />Total Cost <br /> <br />Assessed Cost <br /> <br />Number of units <br /> <br />Cost per unit <br /> <br />Year <br /> <br /> Annual <br />Prin. Pymt <br /> <br />$ 68,498 <br /> <br />$ 68,498 <br /> <br /> 49 <br />$1,397.92 <br /> <br />AMORTIZATION SCHEDULE <br /> <br /> Annual Total Principal <br />Int. Pymt. Payment Balance <br /> <br />Beg. 1397.92 <br />1979 96.46 125.81 222.27 1301.46 <br />1980 104.17 104.12 208.29 1197.29 <br />1981 112.51 95.78 208.29 1084.78 <br />1982 121.51 86.78 208.29 963.27 <br />1983 131.23 77.06 208.29 832.04 <br />1984 141.73 66.56 208.29 690.31 <br />1985 153.07 55.22 208.29 537.24 <br />1986 165.31 42.98 208.29 371.93 <br />1987 178.54 29.75 208.29 193.39 <br />1988 193.39 15.47 208.86 -0- <br /> <br />$1397.92 $ 699.53 $2097.45 <br /> <br /> <br />