University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
UNIVERSITY OF VIRGINIA Addition to Newcomb Hall Estimated Net Revenue Available for Debt Service for $2,800,000 Revenue Bonds
 
 
 
 


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