Rent/Utilities

Furnishings Food
Grand Total
Difference
Clover Village $
6,700.00 $ 601.25 $ 3,040.00
$
10,341.25
$ 1,048.75
On Campus
$ 11,390.00
Included
Included
$
11,390.00

For Me

Entertainment
Furnishings Expenses
Books
$
1,900.00 $ 601.25 $
500.00 $

750.00

What Ends up Being Payed when

Furnishings
Cost/Month Food
(10 months) (monthly)
Total Monthly
Deposit (now)(August)
$ 500.00 $
601.25 $ 670.00 $
304.00 $
974.00

Base Cost to me
$
3,751.25

Vacations
With Vacations
$ 2,150.00
######

Name
Foundry
B1
B0
B2a
B2b
B2c
B2d
B2e
Clover Village
2 Bedroom
Irish Row
2 Bedroom
3 Bedroom
4 Bedroom
Clover Ridge
2 Bedroom
3 Bedroom
ND Ave
2 Bedroom
Dublin Village
2 Bedroom
3 Bedroom
Stadium Club
2 Bedroom 1st
2 Bedroom 2nd
Darby Road
2 bedroom

Square Footage Patio

1016
866
1092
1101
1091
1134
1123

No
no
no
yes
Yes
No
Yes

1200 Yes
NA
NA
NA

No
No
No
1000 Yes
1000 Yes

Base
Cost/Month

Extras

Room
Room
Room
Room
Room

$1,795.00
$1,615.00
$1,805.00
$1,855.00
$1,810.00
$1,890.00
$1,880.00

Dining Room

$1,000.00

Furnished/laundry
Furnished/laundry
Furnished/laundry

$1,456.00
$2,184.00
$3,328.00

Dining Room/Laundry
Dining Room/Laundry

$1,456.00
$2,184.00

Dining
Dining
Dining
Dining
Dining

$650.00

1000
1000

Furnished/Laundry
Furnished/Laundry

$1,500.00
$2,025.00

Laundry
Laundry

$950.00
$1,100.00

Laundry

$1,450.00

10

Water Cable/ "Maintenance"

/
Interne Fee (per
Trash t
person)

Extra

Inc
Inc
Inc
Inc
Inc
Inc
Inc

N/A
N/A
N/A
N/A
N/A
N/A
N/A

Inc

Inc
Inc
Inc
Inc
Inc
Inc
Inc

?
?
?
?
?
?
?

$40.00

$200.00

Cost/Month
Electric/gas Person

Cost/Person
Total

$150.00
$150.00
$150.00
$150.00
$150.00
$150.00
$150.00

$1,022.50
$932.50
$1,027.50
$1,052.50
$1,030.00
$1,070.00
$1,065.00

$10,225.00
$9,325.00
$10,275.00
$10,525.00
$10,300.00
$10,700.00
$10,650.00

$100.00

$670.00

$6,700.00

Inc
Inc
Inc

Inc
Inc
Inc

Not sure amount N/A

Not sure amount N/A
Not sure amount N/A

$150.00
$150.00
$150.00

$803.00
$778.00
$869.50

$8,030.00
$7,780.00
$8,695.00

Inc
Inc

Inc
Inc

$300.00 N/A
$300.00 N/A

$150.00
$150.00

$853.00
$811.33

$8,830.00
$8,413.33

N/A

$150.00

$420.00

$4,200.00

Inc

$40.00 ?

Inc
Inc

$40.00 ?
$40.00 ?

Inc
Inc
Inc

inc
inc

$200.00
$200.00

$100.00
$100.00

$200.00
$200.00

$600.00
$600.00

$150.00
$150.00

$550.00
$625.00

$5,800.00
$6,550.00

$200.00

$845.00

$8,450.00

$40.00 ?

6000
12
6000

12
Cost/Month
Person
$972.50
$882.50
$977.50
$1,002.50
$980.00
$1,020.00
$1,015.00
$570.00
$803.00
$778.00
$869.50
$790.50
$771.33

Cost/Person Total
$11,670.00
$10,590.00
$11,730.00
$12,030.00
$11,760.00
$12,240.00
$12,180.00

Floor Plans
We
We
We
We
We
We
We

Comments

know
know
know
know
know
know
know

$6,840.00 http://www.clovervillageapartments.com/floor-plans/
Has Alarm System
$9,636.00 http://irishrowapartments.com/floorPlans.php
$9,336.00 http://irishrowapartments.com/floorPlans.php
$10,434.00 http://irishrowapartments.com/floorPlans.php
$9,486.00 http://cloverridgeapartments.com/2bedroom2bath.pdf
$9,256.00 http://cloverridgeapartments.com/3bedroom2bath.pdf
http://www.campushousingsb.com/Listings_-2

$870.00
$755.00

$10,440.00 http://www.cooreman.com/dublinvillage/floorplans.php4
Wellington, no 3rd floor
$9,060.00 http://www.cooreman.com/dublinvillage/floorplans.php4
Wellington

$550.00
$625.00

$6,875.00 http://ndstadiumclub.com/images/floor_plan_1.gif
Sure about leasing Terms
$7,812.50 http://ndstadiumclub.com/images/floor_plan_1.gif
http://rentlikeachampion.com/properties/858186981
Share with 2 others

Email

Jslattery@campushousingsb.com
Henry@NDoffCampusHousing.com

manager@ndstadiumclub.com

People Split
Between
1
1
1
2
2
2
2
2
2
2
2

Item
Cost
Cost/Person
Bed
$400.00
$400.00
Desk
$120.00
$120.00
End Table
$50.00
$50.00
Coffee Table
$65.00
$32.50
Couch
$300.00
$150.00
Other Seating
$300.00
$150.00
Table
$150.00
$75.00
Chairs
$150.00
$75.00
Basic Cooking needs
$40.00
$20.00
Appliances
$60.00
$30.00
Other
$200.00
$100.00
Total Cost
$1,202.50

Weeks on campus
Cost/Week
Total
Total

Entertainmen
t
Expenses
(clubs/cabs/e (clothes,
ating out)
games etc)
Food
Books
38
38
N/A
N/A
80
50
N/A
N/A
$3,040.00
$1,900.00
$500.00
$750.00
$6,190.00

Breakfast
Cost
Yogurt (6pk)
Bagels (6pk)
Eggs (6?)
Frozen Sandwiches (3)

$6.00
$3.50
$5.00
$5.00

Lunch
Cost
Hot Dogs (8)
Buns (6)
Sandwich Meat (1lb)
Peanut Butter (1/2 can)
Jelly (1/2 can)

$2.00
$1.00
$6.00
$1.50
$1.50

Dinner
Pasta (1lb)
Pasta Sauce
Frozen Pizza (1)
Mac and Cheese (2)
Ramen (3)
Vegetables/Fruit
Hamburger Meat (1 lb)
Buns (2)

Cost

All the time

Cost
$6.00 Butter (stick)
$3.00 Bread (2 loaves)
$5.00
$5.00
$3.00
$10.00
$5.00
$2.00

$1.00
$2.00

Total

$70.50

Airfare
Hotel (3-5 days)
Food (3-5 days)
Entertainment
Total

Fall Break (Vegas)Spring Break (Tropical)

$300.00
$300.00
$350.00
$350.00
$175.00
$175.00
$250.00
$250.00
$1,075.00
$1,075.00