Board of Visitors minutes May 27, 1988 | ||
FEASIBILITY ANALYSIS TABLE VI
10-May-88
YEAR | PERSONAL SERVICES | OTHER OBJECTS | RESERVE FUND PAYMENT | INTEREST PAID | PRINCIPAL PAID | TOTAL PROJECT COSTS | RESERVE FUND BALANCE |
1989 | 7,800 | 12.100 | 0 | 43.775 | 18.242 | 81.917 | 0 |
1990 | 7,800 | 12.100 | 0 | 42,224 | 19.792 | 81.917 | 0 |
1991 | 7,800 | 12.100 | 0 | 40.542 | 21.474 | 81.917 | 0 |
1992 | 7,800 | 12.100 | 0 | 38.717 | 23.300 | 81.917 | 0 |
1993 | 7,800 | 12.100 | 0 | 36.736 | 25.280 | 81.917 | 0 |
1994 | 7,800 | 12.100 | 0 | 34.588 | 27.428 | 81.917 | 0 |
1995 | 7,800 | 12,100 | 0 | 32.256 | 29,760 | 81.917 | 0 |
1996 | 7,800 | 12.100 | 0 | 29.726 | 32.290 | 81.917 | 0 |
1997 | 7,800 | 12.100 | 0 | 26.982 | 35.035 | 81.917 | 0 |
1998 | 7,800 | 12.100 | 0 | 24.004 | 38.013 | 81.917 | 0 |
1999 | 7,800 | 12.100 | 0 | 20.773 | 41.244 | 81.917 | 0 |
2000 | 7,800 | 12.100 | 0 | 17.267 | 44.750 | 81.917 | 0 |
2001 | 7,800 | 12.100 | 0 | 13.463 | 48.553 | 81.917 | 0 |
2002 | 7,800 | 12.100 | 0 | 9.336 | 52.680 | 81,917 | 0 |
2003 | 7,800 | 12.100 | 0 | 4.858 | 57.158 | 81.917 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
117.000 | 181.500 | 0 | 415.248 | 515.000 | 1,223.748 |
Board of Visitors minutes May 27, 1988 | ||