University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
 
 
 
 
 
 
 
 
expand section
 
expand section
 
 
 
collapse section
 
UNIVERSITY OF VIRGINIA CLINCH VALLEY COLLEGE ACQUISITION - STUDENT HOUSING FOR 36 STUDENTS MATURITY SCHEDULE FOR $ 360,000 BONDS 15-YEAR SCHEDULE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
expand section



UNIVERSITY OF VIRGINIA
CLINCH VALLEY COLLEGE
ACQUISITION - STUDENT HOUSING FOR 36 STUDENTS
MATURITY SCHEDULE FOR $ 360,000 BONDS
15-YEAR SCHEDULE

                  
Interest Rate  8.50% 
Year  Principal Balance  Interest Payment  Principal Payment  P&I Payment  110% Coverage 
360,000.00 
1988-89  347,248.63  30,600.00  12,751.37  43,351.37  47,686.50 
1989-90  333,413.40  29,516.13  13,835.23  43,351.37  47,686.50 
1990-91  318,402.17  28,340.14  15,011.23  43,351.37  47,686.50 
1991-92  302,114.99  27,064.18  16,287.18  43,351.37  47,686.50 
1992-93  284,443.40  25,679.77  17,671.59  43,351.37  47,686.50 
1993-94  265,269.72  24,177.69  19,173.68  43,351.37  47,686.50 
1994-95  244,466.29  22,547.93  20,803.44  43,351.37  47,686.50 
1995-96  221,894.55  20,779.63  22,571.73  43,351.37  47,686.50 
1996-97  197,404.22  18,861.04  24,490.33  43,351.37  47,686.50 
1997-98  170,832.22  16,779.36  26,572.01  43,351.37  47,686.50 
1998-99  142,001.59  14,520.74  28,830.63  43,351.37  47,686.50 
1999-00  110,720.36  12,070.14  31,281.23  43,351.37  47,686.50 
2000-01  76,780.22  9,411.23  33,940.14  43,351.37  47,686.50 
2001-02  39,955.18  6,526.32  36,825.05  43,351.37  47,686.50 
2002-03  0.00  3,396.19  39,955.18  43,351.37  47,686.50