My WebLink
|
Help
|
About
|
Sign Out
RES 05074
City of Pleasanton
>
CITY CLERK
>
RESOLUTIONS
>
2000-2009
>
2005
>
RES 05074
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
11/4/2005 3:16:40 PM
Creation date
10/13/2005 4:04:16 PM
Metadata
Fields
Template:
CITY CLERK
CITY CLERK - TYPE
RESOLUTIONS
DOCUMENT DATE
9/20/2005
DOCUMENT NO
RES 05074
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
42
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
<br /> ATTACHMENT B- 1 <br />CALLIPPE <br />BUDGET <br />2005/2006 <br /> ~ <br />ROUNDS 30,877 <br />REVENUE <br />Green Fees 1,076,399 <br />Per Rnd. Avg. 34.86 <br />Carts 280,978 <br />Merchandise Sales 169,822 <br />Food & Beverage 216,137 <br />Driving Range 72,003 <br />Other Miscellaneous Rev 30,877 <br />GROSS OPERATING REVENUE 1,846,215 <br />REV PER ROUND 59.79 <br />COST OF GOODS SOLD <br />Merchandise 127,366 <br />Food & Beverage 75,648 <br />Total Cost of Goods Sold 203,014 <br />NET OPERATING REVENUE 1,643,201 <br />OPERATING EXPENSES <br />Course Maintenance <br />Labor Costs 343,478 <br />Non labor Costs 360,205 <br />Mitigation Costs 63,940 <br />Subtotal 767,624 <br />Golf ODe rations <br />Labor Costs 216,524 <br />Non labor Costs 92,184 <br />Subtotal 308,708 <br />Food & Beveraae <br />Labor Costs 102,506 <br />Non Labor Costs 28.483 <br />Subtotal 130,989 <br />General & Administrative <br />Labor Costs 102,150 <br />Non Labor Costs 140,254 <br />Subtotal 242,404 <br />Total Operating Expense 1,449.724 <br />NOI Before Mgmt Fee & Reserve 193,477 <br />Management Fees <br />Fixed 65,625 <br />Incentive 34,246 <br />Total Management Fees 99,671 <br />Replacement Reserve 36,924 <br />NET OPERATING INCOME 56,681 <br /> 2005 2006 nov 11 open with mitigation with start up_XLS SUMMARY <br />
The URL can be used to link to this page
Your browser does not support the video tag.