|
718
<br /> 2013 Water Hookups
<br /> Internal Fund #
<br /> County Fund #
<br /> Property Owner
<br /> PIN # 15 -31 -220
<br /> Address 400&Mound Trail
<br /> Loan Summary
<br /> Payment Type Annual
<br /> Cost 15,875.00
<br /> Interest 9/1/13 to
<br /> 12/31/13 215.19
<br /> Loan Amount 16,090.19
<br /> Interest Rate 4.00%
<br /> Term 15
<br /> Payment $1,447.17
<br /> # Payment Date Balance @ 1/1 Payment Principal Interest Balance @ 12/31
<br /> 1 2014 16,090.19 1,447.17 803.56 643.61 15,286.63
<br /> 2 2015 15,286.63 1,447.17 835.70 611.47 14,450.93
<br /> 3 2016 14,450.93 1,447.17 869.13 578.04 13,581.80
<br /> 4 2017 13,581.80 1,447.17 903.90 543.27 12,677.90
<br /> 5 2018 12,677.90 1,447.17 940.05 507.12 11,737.84
<br /> 6 2019 11,737.84 1,447.17 977.66 469.51 10,760.19
<br /> 7 2020 10,760.19 1,447.17 1,016.76 430.41 9,743.43
<br /> 8 2021 9,743.43 1,447.17 1,057.43 389.74 8,685.99
<br /> 9 2022 8,685.99 1,447.17 1,099.73 347.44 7,586.26
<br /> 10 2023 7,586.26 1,447.17 1,143.72 303.45 6,442.54
<br /> 11 2024 6,442.54 1,447.17 1,189.47 257.70 5,253.07
<br /> 12 2025 5,253.07 1,447.17 1,237.05 210.12 4,016.03
<br /> 13 2026 4,016.03 1,447.17 1,286.53 160.64 2,729.50
<br /> 14 2027 2,729.50 1,447.17 1,337.99 109.18 1,391.51
<br /> 15 2028 1,391.51 1,447.17 1,391.51 55.66 (0.00)
<br /> 21,707.55 16,090.19 5,617.35
<br /> Detailed
<br /> 45
<br />
|