My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
No. 1857 appropriating monies for purpose of defraying expenses of certain local public improvements for fiscal year beginning 1/1/02 ending 12/31/02 including all outstanding claims/obligations
sbend
>
Public
>
Redevelopment Commission
>
Resolutions
>
No. 1857 appropriating monies for purpose of defraying expenses of certain local public improvements for fiscal year beginning 1/1/02 ending 12/31/02 including all outstanding claims/obligations
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
10/18/2012 2:04:51 PM
Creation date
8/9/2011 1:19:16 PM
Metadata
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
2
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).
Show annotations
View images
View plain text
2002 BLACKTHORN GOLF COURSE BUDGET <br />PROJECTED CASH BALANCE 1/1/02 <br />OPERATING REVENUE <br />Green Fees <br />Golf Carts <br />Membership <br />Driving Range <br />Other Golf <br />Instruction <br />Merchandise <br />Food and Beverage <br />803,654 <br />301,617 <br />14,850 <br />50,220 <br />4,464 <br />40,300 <br />175,142 <br />243,114 <br />TOTAL REVENUE 1,633,361 <br />LESS: COST OF SALES <br />Instruction 31,031 <br />Pro Shop 119,097 <br />Food & Beverage 82,659 <br />TOTAL COST OF SALES 232,787 <br />TOTAL OPERATING REVENUE <br />LESS COST OF SALES 1,400,574 <br />OPERATING EXPENSES <br />Pro Shop <br />(274,100) <br />Course Maintenance <br />(454,122) <br />Food & Beverage <br />(53,247) <br />Administration <br />228 053 <br />TOTAL OPERATING EXPENSES <br />(1,009,522) <br />OPERATING INCOME <br />TOTAL <br />DEBT SERVICE <br />February 2002 (264,000) <br />August 2002 (288,500) <br />TOTAL DEBT SERVICE <br />NET OPERATING INCOME <br />Publish: Friday, December 21, 2001 <br />$208,706 <br />391,052 <br />599,758 <br />55( 2,500) <br />$47,258 <br />
The URL can be used to link to this page
Your browser does not support the video tag.