University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
UNIVERSITY OF VIRGINIA LAMBETH FIELD HOUSING
 
 
 
 
 
 
 
 
collapse section
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
collapse section
 
 


1141

UNIVERSITY OF VIRGINIA
LAMBETH FIELD HOUSING

Estimated Net Revenue Available for Debt Service
For $5,200,000 General Obligation Bonds

             
ESTIMATED REVENUES: 
Regular Session - (838 x $700)  $586,600 
Summer Session - (300 x $135)  40,500 
Conferences and Institutes  86,000 
Total Estimated Revenue  $713,100 
ESTIMATED OPERATING EXPENSES: 
Maintenance  $ 27,000 
Contractual Services (including heat, light and power)  135,000 
Allocated portion of administrative costs  42,700 
Supplies  6,000 
Equipment replacement  2,300 
Total Estimated Operating Expenses  $213,000 
ESTIMATED NET REVENUE  $500,100