University of Virginia Library

Search this document 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
collapse section
 
 
 
collapse section
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FEASIBILITY ANALYSIS TABLE XIX 14-Oct-87
 
collapse section
 
 
 
 
 
 
collapse section
 
 
 
 
 
 
 
 
 
 
 
 
 
 



FEASIBILITY ANALYSIS TABLE XIX
14-Oct-87

          
REVENUE SOURCES  AMOUNT 
1) USER FEES  463,317 
2) GENERAL STUDENT FEES 
3) RECOVERIES 
4) REVENUE FROM OPERATIONS 
5) INSTITUTIONAL RESERVES 
6) RETIREMENT OF EXISTING DEBT 
7) OTHER  1,475,189 
PRESENT VALUE OF PROJECT REVENUE CASH FLOW  1,938,506 
DISCOUNT RATE  0.0850