University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
 
 
 
expand section
 
 
 
 
 
 
 
 
 
 
expand section
 
 
 
 
expand section
collapse section
 
UNIVERSITY OF VIRGINIA Addition to Sponsors Hall Estimated Annual Net Revenue Available for Debt Service for $2,305,500 Bond Issue
 
expand section
 
 
 
 



UNIVERSITY OF VIRGINIA
Addition to Sponsors Hall
Estimated Annual Net Revenue Available for
Debt Service for $2,305,500 Bond Issue

           
Estimated Revenues 
Rent: 24 units X $35 per night X 240 days occupancy  $201,600 
Total Estimated Revenues  $201,600 
Estimated Expenditures 
Personal Services & Fringe Benefits  $ 23,150 
Contractual Services (Utilities, etc.)  29,800 
Maintenance  48,100 
Total Estimated Expenditures  $101,050 
Subtotal Net Revenues  100,550 
Subsidy from Darden School Sponsors (Supported by a contract with the independent Darden School Sponsors Foundation)  239,450 
Total Estimated Net Revenues  $340,000