|
2013 Water Hookups
<br /> Internal Fund #
<br /> County Fund #
<br /> Property Owner
<br /> PIN # 15 -31 -22SKIM
<br /> Address Mound Trail
<br /> Loan Summary
<br /> Payment Type Annual
<br /> Cost 15,875.00
<br /> Interest 9/1/13 to
<br /> 12/31/13 282.44
<br /> Loan Amount 16,157.44
<br /> Interest Rate 5.25%
<br /> Term 25 �-
<br /> Payment $1,175.30
<br /> # Payment Date Balance @ 1/1 Payment Principal Interest Balance @ 12/31
<br /> 1 2014 16,157.44 1,175.30 327.04 848.27 15, 830.41
<br /> 2 2015 15,830.41 1,175.30 344.21 831.10 15,486.20
<br /> 3 2016 15,486.20 1,175.30 362.28 813.03 15,123.92
<br /> 4 2017 15,123.92 1,175.30 381.30 794.01 14, 742.62
<br /> 5 2018 14,742.62 1,175.30 401.32 773.99 14,341.31
<br /> 6 2019 14,341.31 1,175.30 422.38 752.92 13,918.92
<br /> 7 2020 13,918.92 1,175.30 444.56 730.74 13,474.37
<br /> 8 2021 13,474.37 1,175.30 467.90 707.40 13,006.47
<br /> 9 2022 13,006.47 1,175.30 492.46 682.84 12,514.00
<br /> 10 2023 12,514.00 1,175.30 518.32 656.99 11,995.68
<br /> 11 2024 11,995.68 1,175.30 545.53 629.77 11,450.16
<br /> 12 2025 11,450.16 1,175.30 574.17 601.13 10,875.99
<br /> 13 2026 10,875.99 1,175.30 604.31 570.99 10,271.67
<br /> 14 2027 10,271.67 1,175.30 636.04 539.26 9,635.63
<br /> 15 2028 9,635.63 1,175.30 669.43 505.87 8,966.20
<br /> 16 2029 8,966.20 1,175.30 704.58 470.73 8,261.62
<br /> 17 2030 8,261.62 1,175.30 741.57 433.74 7,520.05
<br /> 18 2031 7,520.05 1,175.30 780.50 394.80 6,739.55
<br /> 19 2032 6,739.55 1,175.30 821.48 353.83 5,918.08
<br /> 20 2033 5,918.08 1,175.30 864.60 310.70 5,053.47
<br /> 21 2034 5,053.47 1,175.30 910.00 265.31 4,143.48
<br /> 22 2035 4,143.48 1,175.30 957.77 217.53 3,185.71
<br /> 23 2036 3,185.71 1,175.30 1,008.05 167.25 2,177.65
<br /> 24 2037 2,177.65 1,175.30 1,060.98 114.33 1,116.68
<br /> 25 2038 1,116.68 1,175.30 1,116.68 58.63 0.00
<br /> 17,629.54 7,191.24 10,438.30
<br /> Detailed
<br /> 46
<br />
|