Estimate for 1826. made May 28. 26. |
Demands which must be met promptly |
Resources. |
D |
Annuity for 1826 |
15,000 |
Salaries of 7. Professors @ 1,500 |
10,500 |
Rent of 6. Hotels |
1,200. |
Law do for 6. months |
750 |
Dormitory rent, suppose 164 studts @ 8.D. |
1,312 |
Orindary expences of the establmt |
3,500 |
University do suppose 170 @15.D |
2,550 |
Clock and bell |
1,000 |
Duties remitted by Congress…about |
2,650 |
Librarian & Secy of Faculty |
200 |
Marx & co. Lond. balce in their hands. probably abt |
400 |
15,950 |
|
|
the following demands or not so peremptory, but still should |
|
|
be pd within the year by borrowing the deficit from the Library. 8075.11 |
Arrearages of sbscrptns suppose ½ this year, say |
3,000 |
Dome room, finishing compleat. approprn |
6,000 |
26,112 |
|
Anatomical hall. whole cost. estimate |
4,000 |
|
|
Debts additional to the above |
|
|
Lantherns or gaslights |
|
26,112 |
|
|
Resources |
|
1827. |
Demands |
|
1827. |
Annuity |
15,000 |
|
Salaries of 8. Professors |
12,000 |
|
Rent of 6. Hotels |
1,200 |
|
Librarian & Secy of Faculty |
200 |
|
109. Dormitories |
1,708 |
|
Ordinary expences |
3,500 |
|
University. rent for 218. Studts certain @ 15 |
3,270 |
|
Debt to Perry payable in 1827. (I guess) |
3,500 |
|
Increase of Students. suppose 50 |
650 |
|
Surplus towds paying debt to Library |
5,628 |
|
arrearages of subscriptions, last half |
3,000 |
|
|
24,828 |
|
|
24,828 |
|
Resources |
|
1828 |
Salaries of 8. Professors |
12,000 |
1828. |
Annuity |
15,000 |
|
Librarian & Secy of Faculty |
200 |
|
Hotels rent. 6 |
1,200 |
|
Ordinary expences |
3,500 |
|
Dormitories. 109. |
1,708 |
|
balance of Library debt |
2,447.11 |
|
University rent for 300. students @ 15. |
4,500 |
|
Surplu for errors in above statemts contingencies Etc |
4,260.89 |
|
|
22,408 |
|
|
22,408. |
1829. 30. 31. Etc the Annual Surplus for additional Professors, books & apparatus buildings & all Contingencies will be 6,708.D. |
University. Incomings for 1826. |
conjectural |
Corrected |
Outgoings from Jan. 1. 1826. |
Conjectural |
Corrected |
Annuity for 1826. |
15,000. |
|
Salaries of 7. Professors @ 1500.D |
10,500. |
|
Rent of 6. Hotels |
1,200. |
|
Law do 8. months |
1,000. |
|
Dormitory rent. suppose 154. @ 8.D. |
1,232 |
|
Librarian |
150. |
|
University rent. suppose 160. @ 15.D. |
2,400. |
|
Secretary of the Faculty |
50 |
|
Duties to be remitted by Congress |
3,000. |
|
Ordinary expences of the establishment |
3,500. |
|
Arrearages of subscriptions |
3,724. |
|
Debt to Library fund |
|
|
Cash in hand |
|
|
to Perry |
|
|
|
|
|
to others |
|
|
|
|
|
to finish Anatomical theatre |
|
|
|
|
|
4. Oval rooms & presses for use |
|
|
|
|
|
Clock and bell |
1,000. |
|
|
|
|
Fire engine |
|
|
|
|
|
Contingencies |
|
|
Library fund |
|
|
it’s actual applications |
|
|
Donation of 1824 |
50,000. |
|
Repayment to Genl fund for books & Apparatus |
7,677.81 |
|
|
|
|
To finish Library room and presses. |
6,000. |
|
|
|
|
advance to Hilliard for books |
18,000. |
|
|
|
|
advance for Philosophical apparatus |
6,300. |
|
|
|
|
for Anatomical do |
3,157.50 |
|
|
|
|
Paid for Chemical apparatus |
500. |
|
|
|
|
Transportation and Miscellanies to Jan. 1. 26 |
289.58 |
|
|
|
|
Periodical publications. |
|
|
|
|
|
Contingencies |
|
|
Annual ordinary expences of the Establishment |
Bursar’s commission on, suppose 20.M.D. |
200. |
Proctor’s salary |
1,500. |
Janitor’s wages and provisions |
200. |
Overseer’s do |
200 |
hire & maintenance of 10. laborers and 1. woman. |
950 |
a horse |
100. |
taxes on land and laborers |
15 |
Contingencies |
324. |
|
3,500. |