Laserfiche WebLink
79-8 JASPAR & IRONSTONE <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 />$ 85,000 <br /> 7,800 <br /> 1,410' <br /> 1,430 <br /> 3,584 <br /> <br /> 909 <br /> <br />$100,133 <br /> <br />Assessed Cost <br /> <br />$100,133 <br /> <br />Number of units <br />Cost per unit <br /> <br /> 62 <br />$1,615.05 <br /> <br />AMORTIZATION SCHEDULE <br /> <br />Year <br />'Beg. <br />1979 <br />1980 <br />1981 <br />1982 <br />1983 <br />1984 <br />1985 <br />1986 <br />1987 <br />1988 <br /> <br /> Annual Annual Total Principal <br />Prin. Pymt. Int. Pymt. Payment Balance <br /> <br /> 1615.05 <br /> 111.44 145.36 256.80 1503.61 <br /> 120.35 120.29 240.64 1383.26 <br /> 129.98 110.66 240.64 1253.28 <br /> 140.38 100.26 240.64 1112.90 <br /> 151~61 89.03 240.64 961.29 <br /> 163.74 .76.90 240.64 797.55 <br /> 176.84 63.80 240.64 620.71 <br /> 190.98 49.66 240.64 429.73 <br /> 206.26 34.38 240.64 ~ 223.47 <br /> 223.47 17.88 241.35 -0- <br /> <br />$1615.05 <br /> <br />$ 808.22 $ 2423.27 <br /> <br /> <br />