Laserfiche WebLink
79-6 GORHAMS SANDY ACRES <br /> <br />Construction <br /> <br />Engineering <br /> <br />Staking <br /> <br />Inspection <br /> <br />Admin. & Escrow <br /> <br />Fiscal & L~gal <br /> <br />Total Cost <br /> <br />Assessed Cost <br /> <br />Number of units <br />Cost per unit <br /> <br />$101,000 <br /> 8,820 <br /> 1,450 <br /> 1,750 <br /> 4,235 <br /> 1,074 <br /> <br />$118,329 <br /> <br />$118,329 <br /> <br /> 72 <br />$1,643.46 <br /> <br />Year <br /> <br />AMORTIZATION SCHEDULE <br /> <br /> Annual Annual Total <br />Prin. Pymt. Int. Pymt. Payment <br /> <br />Principal <br />Balance <br /> <br />Beg. 1643.46 <br />1979 113.40 147.92 261.32 1530.06 <br />1980 122.48 122.40 244.88 '1407.58 <br />1981 132.27 112.61 244.88 1275.31 <br />1982 142.86 102.02 244.88 1132.45 <br />1983 154.28 90.60 244.88 978.17 <br />1984 166.63 78.25 244.88 811.54 <br />1985 179.96 64.92 244.88 631.58 <br />1986 194.35 50.53 244.88 437.23 <br />1987 209.90 34.98 244.88 227.33 <br />1988 227.33 18.19 245.52 -0- <br /> <br />$1643.46 $ 822.42 $2465.88 <br /> <br /> <br />