University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit A



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 
1,275,980.30  123,500.00  24,019.70  147,519.70  162,271.67 
1,249,678.72  121,218.13  26,301.58  147,519.70  162,271.67 
1,220,878.50  118,719.48  28,800.23  147,519.70  162,271.67 
1,189,342.25  115,983.46  31,536.25  147,519.70  162,271.67 
1,154,810.06  112,987.51  34,532.19  147,519.70  162,271.67 
1,116,997.31  109,706.96  37,812.75  147,519.70  162,271.67 
1,075,592.35  106,114.74  41,404.96  147,519.70  162,271.67 
1,030,253.92  102,181.27  45,338.43  147,519.70  162,271.67 
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