Laserfiche WebLink
79-4 161ST FROM ARMSTRONG TO VARIOLITE <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 />Number of units <br />Cost per unit <br /> <br />$ 29,000 <br />3,100 <br />1,650 <br />385 <br />1,279 <br />325 <br /> <br />$ 35,739 <br /> 14,489 <br /> <br />$ 21,250 <br /> <br /> 2 <br />$10,625.00 <br /> <br />AMORTIZATION SCHEDULE <br /> <br /> Annual <br />Year Prin. Pymt. <br /> <br />Sortebergs Addition <br /> <br /> Annual Total Principal <br /> Int. Pymt. Payment Balance <br /> <br />- nine abutting lots <br /> <br />Beg. <br /> <br />1979 81.46 <br />1980 87.97 <br />1981 95.01' <br />1982 102.61 <br />1983 110.82 <br />1984 119.68 <br />1985 129.26 <br />1986 139.60 <br />1987 150.77 <br />1988 163.38 <br /> <br />$1180.56 <br /> <br />106.25 187.71 <br />87.93 175.90 <br />80.89 175.90 <br />73.29 175.90 <br />65.08 175.90 <br />56.22 175.90 <br />46.64 175.90 <br />36.30 175.90 <br />25.13 175.90 <br />13.07 176.45 <br /> <br />$ 590.80 $1771.36 <br /> <br />1180.56 <br />1099.10 <br />1011.13 <br />916.12 <br />813.51 <br />702.69 <br />583.01 <br />453.75 <br />314.15 <br />163.38 <br /> <br /> --0-- <br /> <br />See Pg. 2 for Federal Cart. <br /> <br /> <br />