Laserfiche WebLink
<br /> ATTACHMENT B-2 <br />CALLlPPE <br />BUDGET <br />2006 I 2007 <br />( <br /> QlllQZ <br />ROUNDS 55,000 <br />REVENUE <br />Green Fees 1,911,800 <br />Per Rnd. Avg. 34.76 <br />Carts 500,500 <br />Merchandise Sales 302,500 <br />Food & Beverage 385,000 <br />Driving Range 117,700 <br />Other Miscellaneous Rev 55,000 <br />GROSS OPERATING REVENUE 3,272,500 <br />REV PER ROUND 59.50 <br />COST OF GOODS SOLD <br />Merchandise 226,875 <br />Food & Beverage 134,750 <br />Total Cost of Goods Sold 361,625 <br />NET OPERATING REVENUE 2,910,875 <br />OPERATING EXPENSES <br />Course Maintenance <br />Labor Costs 556,626 <br />Non Labor Costs 629,799 <br />Mitigation Costs 92,039 <br />Subtotal 1,278,464 <br />Golf Ooerations <br />Labor Costs 323,741 <br />Non Labor Costs 128,761 <br />Subtotal 450,502 <br />Food & Beveraae <br />Labor Costs 153,855 <br />Non Labor Costs 43,300 <br />Subtotal 197,155 <br />General & Administrative <br />Labor Costs 128,294 <br />Non Labor Costs 199,446 <br />Subtotal 327,741 <br />Total Operating Expense 2,253,862 <br />NOI Before Mgmt Fee & Reserve 657,013 <br />Management Fees <br />Fixed 78,000 <br />Incentive 60,863 <br />Total Management Fees 138,863 <br />Replacement Reserve 65,450 <br />NET OPERATING INCOME 452,700 <br /> ?(\nl'; ?nn7 !:l11J")r.:~", ........;,..""..,...... VI c:- T_.~I v~_" ~. .----. <br />