Laserfiche WebLink
79-3 161ST & LLAMA <br /> <br />Construction <br /> <br />Engineering <br /> <br />Staking <br /> <br />Inspection <br /> <br />Admin. & Escrow <br /> <br />Fiscal & Legal <br /> <br />Total Cost <br />City Share <br /> <br />Assessed Cost <br /> <br />$ 55,000 <br />5,390 <br />1,750 <br />825 <br />2,359 <br />599 <br /> <br />$ 65,923 <br /> 30,923 <br /> <br />$ 35,000 <br /> <br />Number of units <br />Cost per unit <br /> <br /> 109 <br /> <br />$ 321.10 <br /> <br />Year <br /> <br />AMORTIZATION SCHEDULE <br /> <br />Annual Annual Total <br />Prin. Pymt Int. Pymt. Payment <br /> <br />Beg. <br />1979 22.15 28.90 51.05 <br />1980 23.92 23.92 47.84 <br />1981 25.84 22.00 47.84 <br />1982 27.90 19.94 47.84 <br />1983 30.14 17.70 47.84 <br />1984 32.55 15.29 47.84 <br />1985 35.15 12.69 47.84 <br />1986 37.96 9..88 47.84 <br />1987 41.00 6.84 47.84 <br />1988 44.49 3.56 48.05 <br /> <br />Principal <br />Balance <br /> <br />321.10 <br />298.95 <br />275.03 <br />249.19 <br />221.29 <br />191.15 <br />158.60 <br />123.45 <br />85.49 <br />44.49 <br /> <br />$ 321.10 $ 160.72 $ 481.82 <br /> <br /> <br />