Board of Visitors minutes March 25, 1983 | ||
2
UNIVERSITY OF VIRGINIA
Addition to Newcomb Hall
Estimated Net Revenue Available for Debt Service
for $2,800,000 Revenue Bonds
1983-84 | 1984-85 thru 1989-90 | 1990-91 thru 2000-01 | |
Estimated Revenues | |||
Bookstore Rent | 105,000 | 110,000 | 110,000 |
Food Service Rent | 65,000 | 70,000 | 70,000 |
Game Room - Net Proceeds | 14,000 | 14,000 | 15,000 |
Student Fees @ $20* | 317,260 | 317,260 | 317,260 |
Total Estimated Revenues | 501,260 | 511,260 | 512,260 |
Estimated Expenditures | |||
Contractual Services (Utilities, etc.) | 55,000 | 55,000 | 55,000 |
Maintenance Services | 7,000 | 7,000 | 7,000 |
Supplies | 25,000 | 25,000 | 25,000 |
Administration (inc. allocated) | 18,000 | 18,000 | 18,000 |
Other | 26,000 | 26,000 | 26,000 |
Total Estimated Expenditures | 131,000 | 131,000 | 131,000 |
ESTIMATED NET REVENUE | 370,260 | 380,260 | 381,260 |
* Regular Session FTE (from DPB Form 2-BS) | 15,863 | ||
Fee | x $20 | ||
317,260 |
Board of Visitors minutes March 25, 1983 | ||