Amortization Schedule

Project: Akron - Sewer System I & I Study
Account Number: 6419


  Water Pollution Control Loan Fund
at 2.440%
for 5 Years From
01/01/2014 to
07/01/2018 
         Totals
Cash Disbursed: 383,985.00           383,985.00 
Capitalized Interest: 0.00           0.00 
Loan Adj. Commitments: 0.00           0.00 
Financed Amount: 383,985.00           383,985.00 

Payment
Date
Interest Principal
Total
Payment
Principal
Balance
Outstanding
      $80,566.44
01/01/2018 $982.90 $40,038.99 $41,021.89 $40,527.45
07/01/2018 $494.44 $40,527.45 $41,021.89 $0.00