University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
collapse section
 
 
 
collapse section
 
 
 
collapse section
 
 
UNIVERSITY OF VIRGINIA Housing for 656 Students Estimated Net Revenue Available for Debt Service for $11,500,000 Bond Issue
 
collapse section
 
 
 
 
 
 
 
 



UNIVERSITY OF VIRGINIA
Housing for 656 Students
Estimated Net Revenue Available for Debt
Service for $11,500,000 Bond Issue

Estimated Revenues

    
Regular Session 12 students x $1,250 + 644 x $1,360 per session x 98% occupancy =  $ 873,025 
Less 13 Resident Assistants at 1/2 Cost  (8,840) 
Summer Conferences  125,000 
Total Estimated Revenues  $ 989,185 

Estimated Expenditures

         
Personal Services & Fringe Benefits  $ 139,450 
Contractual Services (Utilities, etc.)  238,450 
Supplies and Equipment  34,050 
Maintenance  33,150 
Administration (Allocation)  29,250 
Total Estimated Expenditures  $ 474,350 
Subtotal Estimated Net Revenues  $ 514,835 
Housing System Subsidy  1,180,165 
Total Estimated Net Revenues  $1,695,000