|
Internal Fund #
<br />County Fund #
<br />City of Centerville
<br />2009 Street Project
<br />351 -43000 -36100
<br />84343
<br />Property Owner KOCH LARRY L SR & JANET L
<br />PIN # 14- 31 -22 -33 -0014
<br />Address (BIG, VACANT LOT ON PELTIER LAKE DRIVE)
<br />Loan Summary
<br />Payment
<br />Payment Type Annual
<br />Street Improvement $18,194.86
<br />Accrued Interest
<br />10/1/09 to 12/31/09 252.24
<br />Deferred Amount at
<br />12/31/2009 $18,447.10
<br />Loan Amount on
<br />2015 24,109.62
<br />Interest Rate 5.50%
<br />Term 10
<br />Payment 3,198.57
<br /># Payment Date
<br />Loan Balance
<br />Interest
<br />Payment
<br />Balance @ 12/31
<br />1
<br />2010
<br />18,447.10
<br />1,014.59
<br />-
<br />19,461.69
<br />2
<br />2011
<br />19,461.69
<br />1,070.39
<br />-
<br />20,532.08
<br />3
<br />2012
<br />20,532.08
<br />1,129.26
<br />-
<br />21,661.34
<br />4
<br />2013
<br />21, 661.34
<br />1,191.37
<br />-
<br />22, 852.72
<br />5
<br />2014
<br />22,852.72
<br />1,256.90
<br />-
<br />24,109.62
<br />6
<br />2015
<br />24,109.62
<br />1,326.03
<br />3,198.57
<br />22,237.08
<br />7
<br />2016
<br />22,237.08
<br />1,223.04
<br />3,198.57
<br />20,261.55
<br />8
<br />2017
<br />20,261.55
<br />1,114.39
<br />3,198.57
<br />18,177.36
<br />9
<br />2018
<br />18,177.36
<br />999.75
<br />3,198.57
<br />15,978.55
<br />10
<br />2019
<br />15,978.55
<br />878.82
<br />3,198.57
<br />13,658.80
<br />11
<br />2020
<br />13,658.80
<br />751.23
<br />3,198.57
<br />11,211.46
<br />12
<br />2021
<br />11,211.46
<br />616.63
<br />3,198.57
<br />8,629.53
<br />13
<br />2022
<br />8,629.53
<br />474.62
<br />3,198.57
<br />5,905.58
<br />14
<br />2023
<br />5,905.58
<br />324.81
<br />3,198.57
<br />3,031.82
<br />15
<br />2024
<br />3,031.82
<br />166.75
<br />3,198.57
<br />(0.00)
<br />" *Agreement on file 13,538.59 31,985.69
<br />
|