University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
UNIVERSITY OF VIRGINIA Student Health Building Estimated Annual Net Revenue Available for Debt Service for $2,000,000 Bond Issue
 
collapse section
 
 
 
collapse section
 
 
 
collapse section
 
 
 
collapse section
 
 
 
 
 
 
 
 



UNIVERSITY OF VIRGINIA
Student Health Building
Estimated Annual Net Revenue Available for
Debt Service for $2,000,000 Bond Issue

          
Estimated Revenues 
Student Fees @ $27 per full-time student  $445,590 
Total Estimated Revenues  445,590 
Estimated Incremental Operating Expenditures 
Personnel Salaries & Fringe Benefits  $ 30,810 
Maintenance  72,780 
Utilities  40,000 
Supplies & Other Contractual Services  7,000 
Total Estimated Operating Expenditures  $150,590 
Total Estimated Net Revenues  $295,000