Board of Visitors minutes March 29, 1985 | ||
UNIVERSITY OF VIRGINIA
DEBT SERVICE SCHEDULE
STUDENT ACTIVITY BUILDING
INTEREST RATE 9.50%
Year | Remaining Principal | Principal Payment | Interest Payment | Total Debt Serv Payt | Revenue | Coverage |
564,700 | ||||||
1985-86 | 554,700 | 10,000 | 53,647 | 63,647 | 75,000 | 1.18 |
1986-87 | 544,700 | 10,000 | 52,697 | 62,697 | 75,000 | 1.20 |
1987-88 | 534,700 | 10,000 | 51,747 | 61,747 | 75,000 | 1.21 |
1988-89 | 519,700 | 15,000 | 50,797 | 65,797 | 75,000 | 1.14 |
1989-90 | 504,700 | 15,000 | 49,372 | 64,372 | 75,000 | 1.17 |
1990-91 | 489,700 | 15,000 | 47,947 | 62,947 | 75,000 | 1.19 |
1991-92 | 469,700 | 20,000 | 46,522 | 66,522 | 75,000 | 1.13 |
1992-93 | 449,700 | 20,000 | 44,622 | 64,622 | 75,000 | 1.16 |
1993-94 | 429,700 | 20,000 | 42,722 | 62,722 | 75,000 | 1.20 |
1994-95 | 404,700 | 25,000 | 40,822 | 65,822 | 75,000 | 1.14 |
1995-96 | 379,700 | 25,000 | 38,447 | 63,447 | 75,000 | 1.18 |
1996-97 | 349,700 | 30,000 | 36,072 | 66,072 | 75,000 | 1.14 |
1997-98 | 319,700 | 30,000 | 33,222 | 63,222 | 75,000 | 1.19 |
1998-99 | 284,700 | 35,000 | 30,372 | 65,372 | 75,000 | 1.15 |
1999-00 | 249,700 | 35,000 | 27,047 | 62,047 | 75,000 | 1.21 |
2000-01 | 209,700 | 40,000 | 23,722 | 63,722 | 75,000 | 1.18 |
2001-02 | 164,700 | 45,000 | 19,922 | 64,922 | 75,000 | 1.16 |
2002-03 | 114,700 | 50,000 | 15,647 | 65,647 | 75,000 | 1.14 |
2003-04 | 59,700 | 55,000 | 10,897 | 65,897 | 75,000 | 1.14 |
2004-05 | 0 | 59,700 | 5,672 | 65,372 | 75,000 | 1.15 |
564,700 | 721,905 | 1,286,605 |
Board of Visitors minutes March 29, 1985 | ||