|
Loan Summary
<br /> Interest Rate 5.75% per resolution
<br /> Court Ordered
<br /> Assessement 249,000.00 Summary
<br /> Accrued Interest-
<br /> 6/10/09 to
<br /> 12/8/10 21,516.02 Assessed Amount 249,000.00
<br /> New Amount+
<br /> accrued interest 270,516.02 Sheehy Partial Payment (249,000.00)
<br /> Sheehy Pays on
<br /> 12/8/10 164,000.00 LAccrued Interest 5.75% 35,517.70
<br /> New Amount wed by Sheehy
<br /> minus Payment 106,516.02 erville 3/11/13 35,517.70
<br /> Accrued Interest-
<br /> 12/9/10 to
<br /> 3/11/13 14,001.68
<br /> Amount Due on
<br /> 3/11/13 120,517.70
<br /> Sheehy Pays on
<br /> 3/11/13 85,000.00
<br /> New Amount Due
<br /> at 3/11/13 minus
<br /> Payment 35,517 70
<br /> Accrued Interest-
<br /> 3/12/13 to
<br /> 12/31/13 1,650.60 Interest Accruing now at$5 60 per day
<br /> Balance to be
<br /> assessed to
<br /> County 37,168.30
<br /> Term 10
<br /> Payment $4,990.34
<br /> #Tax Year Loan Balance Principal Interest Payment Balance @ 12/31
<br /> 1 2015 37,168.30 2,853.16 2,137.18 4,990.34 34,315.14
<br /> 2 2016 34,315.14 3,017.22 1,973.12 4,990.34 31,297.92
<br /> 3 2017 31,297.92 3,190.71 1,799.63 4,990.34 28,107.22
<br /> 4 2018 28,107.22 3,374.17 1,616.16 4,990.34 24,733.04
<br /> 5 2019 24,733.04 3,568.19 1,422.15 4,990.34 21,164.86
<br /> 6 2020 21,164.86 3,773.36 1,216.98 4,990.34 17,391.50
<br /> 7 2021 17,391.50 3,990.33 1,000.01 4,990.34 13,401.17
<br /> 8 2022 13,401.17 4,219.77 770.57 4,990.34 9,181.40
<br /> 9 2023 9,181.40 4,462.41 527.93 4,990.34 4,719.00
<br /> 10 2024 4,719.00 4,719.00 271.34 4,990.34 (0.00)
<br /> 37,168.30 12,735.07 49,903.37
<br />
|