University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
 
 
 
 
 
 
 
 
expand section
 
expand section
 
 
 
expand section
collapse section
 
 
 
UNIVERSITY OF VIRGINIA CLINCH VALLEY COLLEGE CONSTRUCTION - STUDENT HOUSING FOR 44 STUDENTS MATURITY SCHEDULE FOR $ 515,000 BONDS 15-YEAR SCHEDULE
 
 
 
expand section



UNIVERSITY OF VIRGINIA
CLINCH VALLEY COLLEGE
CONSTRUCTION - STUDENT HOUSING FOR 44 STUDENTS
MATURITY SCHEDULE FOR $ 515,000 BONDS
15-YEAR SCHEDULE

                  
Interest Rate  8.50% 
Year  Principal Balance  Interest Payment  Principal Payment  P&I Payment  110% Coverage 
515,000.00 
1988-89  496,758.46  43,775.00  18,241.54  62,016.54  68,218.19 
1989-90  476,966.39  42,224.47  19,792.07  62,016.54  68,218.19 
1990-91  455,492.00  40,542.14  21,474.39  62,016.54  68,218.19 
1991-92  432,192.28  38,716.82  23,299.72  62,016.54  68,218.19 
1992-93  406,912.09  36,736.34  25,280.19  62,016.54  68,218.19 
1993-94  379,483.08  34,587.53  27,429.01  62,016.54  68,218.19 
1994-95  349,722.60  32,256.06  29,760.48  62,016.54  68,218.19 
1995-96  317,432.49  29,726.42  32,290.12  62,016.54  68,218.19 
1996-97  282,397.71  26,981.76  35,034.78  62,016.54  68,218.19 
1997-98  244,384.98  24,003.81  38,012.73  62,016.54  68,218.19 
1998-99  203,141.16  20,772.72  41,243.81  62,016.54  68,218.19 
1999-00  158,391.62  17,267.00  44,749.54  62,016.54  68,218.19 
2000-01  109,838.37  13,463.29  48,553.25  62,016.54  68,218.19 
2001-02  57,158.10  9,336.26  52,680.28  62,016.54  68,218.19 
2002-03  0.00  4,858.44  57,158.10  62,016.54  68,218.19