Laserfiche WebLink
"%, <br /> <br />79-9 JASPAR, KAMACITE & MARBLE <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 />Assessed Cost <br /> <br />$162,000 <br />13,400 <br />1,830 <br />1,850 <br />6,711 <br />1,818 <br /> <br />$187,609 <br /> <br />$187,609 <br /> <br />Number of units <br />Cost per unit <br /> <br />107' <br />$1,753.36 <br /> <br />AMORTIZATION SCHEDULE <br /> <br />Year <br /> <br /> Annual Annual Total <br />Prin. Pymt. Int. Pymt. Payment <br /> <br />Beg. <br />1979' 120.98 157.81 278.79 <br />1980 130.66 130.59 '261.25 <br />1981 141.11 120.14 261.25 <br />1982 152.40 108.85 261.25 <br />1983 164.59 96.66 261.25 <br />1984 177.76 83.49 281.25 <br />1985 191.9~ 69.27 261.25 <br />1986 207.34 53.91 261.25 <br />1987 223.93 37~32 261.25 <br />1988 242.61 19.41 262.02 <br /> <br />$1753.36 $877.45 $2630.81 <br /> <br />Principal <br />Balance <br /> <br />--L753.36 <br /> 1632.38 <br /> 1501.72 <br /> 1360.61 <br /> 1208.21 <br /> <br /> 1043.62 <br /> 8~5.86 <br /> 673.8~~ <br /> 466.54' <br /> 242.61 <br /> <br /> --0-- <br /> <br /> <br />