Board of Visitors minutes May 23, 1989 | ||
Exhibit A
UNIVERSITY OF VIRGINIA
CONSTRUCTION - STUDENT HEALTH FACILITY
20 YEAR SCHEDULE
Interest Rate | 9.50% | ||||
Year | Principal Balance | Interest Payment | Principal Payment | P & I Payment | 110% Coverage |
1,300,000.00 | |||||
1 | 1,275,980.30 | 123,500.00 | 24,019.70 | 147,519.70 | 162,271.67 |
2 | 1,249,678.72 | 121,218.13 | 26,301.58 | 147,519.70 | 162,271.67 |
3 | 1,220,878.50 | 118,719.48 | 28,800.23 | 147,519.70 | 162,271.67 |
4 | 1,189,342.25 | 115,983.46 | 31,536.25 | 147,519.70 | 162,271.67 |
5 | 1,154,810.06 | 112,987.51 | 34,532.19 | 147,519.70 | 162,271.67 |
6 | 1,116,997.31 | 109,706.96 | 37,812.75 | 147,519.70 | 162,271.67 |
7 | 1,075,592.35 | 106,114.74 | 41,404.96 | 147,519.70 | 162,271.67 |
8 | 1,030,253.92 | 102,181.27 | 45,338.43 | 147,519.70 | 162,271.67 |
9 | 980,608.34 | 97,874.12 | 49,645.58 | 147,519.70 | 162,271.67 |
10 | 926,246.43 | 93,157.79 | 54,361.91 | 147,519.70 | 162,271.67 |
11 | 866,720.13 | 87,993.41 | 59,526.29 | 147,519.70 | 162,271.67 |
12 | 801,538.84 | 82,338.41 | 65,181.29 | 147,519.70 | 162,271.67 |
13 | 730,165.33 | 76,146.19 | 71,373.51 | 147,519.70 | 162,271.67 |
14 | 652,011.33 | 69,365.71 | 78,154.00 | 147,519.70 | 162,271.67 |
15 | 566,432.70 | 61,941.08 | 85,578.63 | 147,519.70 | 162,271.67 |
16 | 472,724.11 | 53,811.11 | 93,708.60 | 147,519.70 | 162,271.67 |
17 | 370,113.19 | 44,908.79 | 102,610.91 | 147,519.70 | 162,271.67 |
18 | 257,754.24 | 35,160.75 | 112,358.95 | 147,519.70 | 162,271.67 |
Board of Visitors minutes May 23, 1989 | ||