Board of Visitors minutes March 25, 1983 | ||
3
UNIVERSITY OF VIRGINIA
DEBT SERVICE SCHEDULE
CVC - STUDENT UNION BUILDING
INTEREST RATE 8.5 %
YEAR | REMAINING PRINCIPAL | PRINCIPAL PAYMENT | INTEREST PAYMENT | TOTAL DEBT SERV PAYT | REVENUE | COVERAGE |
585,000.00 | ||||||
1983 | 575,000.00 | 10,000.00 | 49,725.00 | 59,725.00 | 70,000.00 | 1.17 |
1984 | 560,000.00 | 15,000.00 | 48,875.00 | 63,875.00 | 70,000.00 | 1.10 |
1985 | 545,000.00 | 15,000.00 | 47,600.00 | 62,600.00 | 70,000.00 | 1.12 |
1986 | 530,000.00 | 15,000.00 | 46,325.00 | 61,325.00 | 70,000.00 | 1.14 |
1987 | 515,000.00 | 15,000.00 | 45,050.00 | 60,050.00 | 70,000.00 | 1.17 |
1988 | 495,000.00 | 20,000.00 | 43,775.00 | 63,775.00 | 70,000.00 | 1.10 |
1989 | 475,000.00 | 20,000.00 | 42,075.00 | 62,075.00 | 70,000.00 | 1.13 |
1990 | 455,000.00 | 20,000.00 | 40,375.00 | 60,375.00 | 70,000.00 | 1.16 |
1991 | 430,000.00 | 25,000.00 | 38,675.00 | 63,675.00 | 70,000.00 | 1.10 |
1992 | 405,000.00 | 25,000.00 | 36,550.00 | 61,550.00 | 70,000.00 | 1.14 |
1993 | 380,000.00 | 25,000.00 | 34,425.00 | 59,425.00 | 70,000.00 | 1.18 |
1994 | 350,000.00 | 30,000.00 | 32,300.00 | 62,300.00 | 70,000.00 | 1.12 |
1995 | 320,000.00 | 30,000.00 | 29,750.00 | 59,750.00 | 70,000.00 | 1.17 |
1996 | 285,000.00 | 35,000.00 | 27,200.00 | 62,200.00 | 70,000.00 | 1.13 |
1997 | 245,000.00 | 40,000.00 | 24,225.00 | 64,225.00 | 70,000.00 | 1.09 |
1998 | 205,000.00 | 40,000.00 | 20,825.00 | 60,825.00 | 70,000.00 | 1.15 |
1999 | 160,000.00 | 45,000.00 | 17,425.00 | 62,425.00 | 70,000.00 | 1.12 |
2000 | 110,000.00 | 50,000.00 | 13,600.00 | 63,600.00 | 70,000.00 | 1.10 |
2001 | 60,000.00 | 50,000.00 | 9,350.00 | 59,350.00 | 70,000.00 | 1.18 |
2002 | 0.00 | 60,000.00 | 5,100.00 | 65,100.00 | 70,000.00 | 1.08 |
----------- | ----------- | ----------- | ||||
TOTAL | 585,000.00 | 653,225.00 | 1,238,225.00 |
Board of Visitors minutes March 25, 1983 | ||