Board of Visitors minutes March 25, 1983 | ||
4
UNIVERSITY OF VIRGINIA
DEBT SERVICE SCHEDULE
HOUSING FOR 300 STUDENTS
INTEREST RATE 8.5 %
YEAR | REMAINING PRINCIPAL | PRINCIPAL PAYMENT | INTEREST PAYMENT | TOTAL DEBT SERV PAYT | REVENUE | COVERAGE |
5,000,000.00 | ||||||
1983 | 4,895,000.00 | 105,000.00 | 425,000.00 | 530,000.00 | 583,000.00 | 1.10 |
1984 | 4,785,000.00 | 110,000.00 | 416,075.00 | 526,075.00 | 583,000.00 | 1.11 |
1985 | 4,665,000.00 | 120,000.00 | 406,725.00 | 526,725.00 | 583,000.00 | 1.11 |
1986 | 4,535,000.00 | 130,000.00 | 396,525.00 | 526,525.00 | 583,000.00 | 1.11 |
1987 | 4,390,000.00 | 145,000.00 | 385,475.00 | 530,475.00 | 583,000.00 | 1.10 |
1988 | 4,235,000.00 | 155,000.00 | 373,150.00 | 528,150.00 | 583,000.00 | 1.10 |
1989 | 4,065,000.00 | 170,000.00 | 359,975.00 | 529,975.00 | 583,000.00 | 1.10 |
1990 | 3,880,000.00 | 185,000.00 | 345,525.00 | 530,525.00 | 583,000.00 | 1.10 |
1991 | 3,680,000.00 | 200,000.00 | 329,800.00 | 529,800.00 | 583,000.00 | 1.10 |
1992 | 3,465,000.00 | 215,000.00 | 312,800.00 | 527,800.00 | 583,000.00 | 1.10 |
1993 | 3,230,000.00 | 235,000.00 | 294,525.00 | 529,525.00 | 583,000.00 | 1.10 |
1994 | 2,975,000.00 | 255,000.00 | 274,550.00 | 529,550.00 | 583,000.00 | 1.10 |
1995 | 2,700,000.00 | 275,000.00 | 252,875.00 | 527,875.00 | 583,000.00 | 1.10 |
1996 | 2,400,000.00 | 300,000.00 | 229,500.00 | 529,500.00 | 583,000.00 | 1.10 |
1997 | 2,075,000.00 | 325,000.00 | 204,000.00 | 529,000.00 | 583,000.00 | 1.10 |
1998 | 1,725,000.00 | 350,000.00 | 176,375.00 | 526,375.00 | 583,000.00 | 1.11 |
1999 | 1,345,000.00 | 380,000.00 | 146,625.00 | 526,625.00 | 583,000.00 | 1.11 |
2000 | 930,000.00 | 415,000.00 | 114,325.00 | 529,325.00 | 583,000.00 | 1.10 |
2001 | 480,000.00 | 450,000.00 | 79,050.00 | 529,050.00 | 583,000.00 | 1.10 |
2002 | 0.00 | 480,000.00 | 40,800.00 | 520,800.00 | 583,000.00 | 1.12 |
------------ | ------------ | ------------ | ||||
TOTAL | 5,000,000.00 | 5,563,675.00 | 10,563,675.00 |
Board of Visitors minutes March 25, 1983 | ||