Laserfiche WebLink
79-5 WHISPERING PINES #3 <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 /> <br />$ 87,000 <br /> 8,100 <br /> 1,050 <br /> 1,200 <br /> 3,723 <br /> 945 <br /> <br />$102,018 <br /> <br />Assessed Cost <br /> <br />$102,018 <br /> <br />Number of Units <br />Cost per unit <br /> <br /> 62 <br />$1,645.45 <br /> <br />Year <br /> <br />AMORTIZATION SCHEDULE <br /> <br />Annual Annual Total Principal <br />Prin. Pymt. Int. Pymt. Payment Balance <br /> <br />Beg. <br />1979 113.53 <br />1980 122.62 <br />1981 132.43 <br />1982 143.02 <br />1983 154.46 <br />1984 166.82 <br />1985 180.16 <br />1986 194.58 <br />1987 210.14 <br />1988 227.69 <br /> <br />$1645.45 <br /> <br /> 1645.45 <br />148.10 261.63 1531.92 <br />122.55 245.17 1409.30 <br />112.74 245.17 1276.87 <br />102.15 245.17 1133.85 <br />90.71 245.17 979.39 <br />78.35 245.17 812.57 <br />65.01 245.17 632.41 <br />50.59 245.17 437.83 <br />35.03 245.17 227.69 <br />18.22 245.91 -0- <br /> <br />823.45 $2468.90 <br /> <br /> <br />