Board of Visitors minutes March 25, 1983 | ||
3
UNIVERSITY OF VIRGINIA
DEBT SERVICE SCHEDULE
NEWCOMB HALL ADDITION
INTEREST RATE 8.5 %
YEAR | REMAINING PRINCIPAL | PRINCIPAL PAYMENT | INTEREST PAYMENT | TOTAL DEBT SERV PAYT | REVENUE | COVERAGE |
2,800,000.00 | ||||||
1983 | 2,740,000.00 | 60,000.00 | 238,000.00 | 298,000.00 | 326,000.00 | 1.09 |
1984 | 2,675,000.00 | 65,000.00 | 232,900.00 | 297,900.00 | 326,000.00 | 1.09 |
1985 | 2,605,000.00 | 70,000.00 | 227,375.00 | 297,375.00 | 326,000.00 | 1.10 |
1986 | 2,530,000.00 | 75,000.00 | 221,425.00 | 296,425.00 | 326,000.00 | 1.10 |
1987 | 2,450,000.00 | 80,000.00 | 215,050.00 | 295,050.00 | 326,000.00 | 1.10 |
1988 | 2,360,000.00 | 90,000.00 | 208,250.00 | 298,250.00 | 326,000.00 | 1.09 |
1989 | 2,265,000.00 | 95,000.00 | 200,600.00 | 295,600.00 | 326,000.00 | 1.10 |
1990 | 2,160,000.00 | 105,000.00 | 192,525.00 | 297,525.00 | 326,000.00 | 1.10 |
1991 | 2,050,000.00 | 110,000.00 | 183,600.00 | 293,600.00 | 326,000.00 | 1.11 |
1992 | 1,930,000.00 | 120,000.00 | 174,250.00 | 294,250.00 | 326,000.00 | 1.11 |
1993 | 1,800,000.00 | 130,000.00 | 164,050.00 | 294,050.00 | 326,000.00 | 1.11 |
1994 | 1,655,000.00 | 145,000.00 | 153,000.00 | 298,000.00 | 326,000.00 | 1.09 |
1995 | 1,500,000.00 | 155,000.00 | 140,675.00 | 295,675.00 | 326,000.00 | 1.10 |
1996 | 1,330,000.00 | 170,000.00 | 127,500.00 | 297,500.00 | 326,000.00 | 1.10 |
1997 | 1,145,000.00 | 185,000.00 | 113,050.00 | 298,050.00 | 326,000.00 | 1.09 |
1998 | 945,000.00 | 200,000.00 | 97,325.00 | 297,325.00 | 326,000.00 | 1.10 |
1999 | 730,000.00 | 215,000.00 | 80,325.00 | 295,325.00 | 326,000.00 | 1.10 |
2000 | 495,000.00 | 235,000.00 | 62,050.00 | 297,050.00 | 326,000.00 | 1.10 |
2001 | 240,000.00 | 255,000.00 | 42,075.00 | 297,075.00 | 326,000.00 | 1.10 |
2002 | 0.00 | 240,000.00 | 20,400.00 | 260,400.00 | 326,000.00 | 1.25 |
------------ | ------------ | ------------ | ||||
TOTAL | 2,800,000.00 | 3,094,425.00 | 5,894,425.00 |
Board of Visitors minutes March 25, 1983 | ||