|  Board of Visitors minutes March 25, 1983  | ||
2
Student Union Building
 Estimated Net Revenue Available for Debt Service
 for $585,000 General Obligation Bonds
| 1983-84 thru 1996-97 | 1997-98 thru 1999-2000 | 2000-2001 thru 2002-2003 | |
| Estimated Revenues: | |||
| Game Room | 12,000 | 12,000 | 12,000 | 
| *Student Building Fee | 120,300 | 121,500 | 122,700 | 
| Total Estimated Revenue | 132,300 | 133,500 | 134,700 | 
| Estimated Operating Expenses: | |||
| Salaries and Wages | 9,000 | 9,000 | 9,000 | 
| Heat, Light, Power, Water, Sewer | 36,800 | 36,800 | 36,800 | 
| Insurance and Retirement | 4,000 | 4,000 | 4,000 | 
| Routine Maintenance Charged Direct | 4,000 | 4,000 | 4,000 | 
| Allocation Portion of Physical Plant Cost | 1,200 | 1,200 | 1,200 | 
| Total Estimated Operating Expenses | 55,000 | 55,000 | 55,000 | 
| ESTIMATED NET REVENUE | 77,300 | 78,500 | 79,700 | 
| * Student Building Fee (Regular students X 120 + summer session headcount X $15) | (950 X 120 + 420 X 15) | (960 X 120 + 420 X 15) | (970 X 120 + 420 X 15) | 
|  Board of Visitors minutes March 25, 1983  | ||