Laserfiche WebLink
79-7 156TH FROM ARMSTRONG TO VARIOLITE <br /> <br /> Construction <br /> Engineering <br /> Staking <br /> Inspection <br /> Admin. & Escrow <br /> Fiscal & Legal <br /> <br />f Total Cost <br /> <br />Assessed Cost <br /> <br />$ 27,000 <br />2,900 <br />735 <br />350 <br />1,161 <br />295 <br /> <br />$ 32,441 <br /> <br />$ 32,441 <br /> <br />Number of units <br />Cost per unit <br /> <br /> 22 <br />$1,474.59 <br /> <br />AMORTIZATION SCHEDULE <br /> <br />Year <br /> <br />Annual Annual Total Principal <br />Prin. Pymt. Int. Pymt. Payment Balance <br /> <br />Beg. 1474.59 <br />1979 101.74 132.72 234.46 1372.85 <br />1980 109.88 109.83 219~71 1262.97 <br />1981 118.67 101.04 219.71 1144.30 <br />1982 128.17 91.54 219.71 1016.13 <br />1983 138.42 81.29 219.71 877.71 <br />1984 149.49 70.22 219.71 728.22 <br />1985 161.45 58.26 219.71 566.77 <br />1986 174.37 45.34 219.71 392.40 <br />1987 188.32 31.39 219.71 ..204.08 <br />1988 204.08 16.33 220.41 -0- <br /> <br />$1474.59 $ 737.96 $ 2212.55 <br /> <br /> <br />