My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
05-28-2002 Council Packet
Orono
>
City Council
>
2002
>
05-28-2002 Council Packet
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
2/9/2023 9:30:28 AM
Creation date
2/9/2023 9:27:20 AM
Metadata
Jump to thumbnail
< previous set
next set >
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
241
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
ORONO GOLF COURSE • REVENUE ANALYSIS <br />Prepared March 30, 2002 <br />Aaeumptleii 2007 2000 2000 2010 2011 2012 2012 2014 2010 2010 <br />IliVENUE <br />FInl OHola SlabNiied 14.041 14.941 14.941 14.941 14,941 14.941 14.941 14,04t 14.941 14.941 <br />Blended Green Fe«9.0%SI2.60 $12.98 $13.36 $13.77 614.16 $14.60 $15.04 $15.49 $15.96 $16.44 <br />Green Fee Revenue 180.216 193.862 199.678 205.660 211.030 218.193 224.739 231.401 230.426 245.579 <br />Second 9 Mole StabMfed 1.115 1.115 1.115 1.115 1.115 1.115 1.115 1.115 1.115 1,115 <br />DIendod Green Fee 30%$9.04 $9.31 $9.59 $9.00 $10.17 $10.40 $10.79 $11.12 $11.45 $11.79 <br />Gieen Fee Revenuo to.o/s 10.301 10.692 11.013 11.343 11.604 12.034 12.395 12.767 13.150 <br />Senior 9 Hole StabaUed 1.784 1.704 1.704 1.784 1.784 1.704 1.704 1.704 1.704 1.704 <br />OieenFee PerSchedub $7.51 $7.90 $7.90 $8.45 $0.45 $9.39 $9.39 $0.06 <br />$9.86 $10.33 <br />Green Fee ReeeiHM 13.398 14.236 14.236 15.075 15.075 16.752 16.752 17.590 17.590 18.429 <br />Junior 9 Hole StabVUed 669 669 669 669 669 669 669 660 669 669 <br />OieenFee For Schedule $7.51 $7.90 $7.90 $0.45 $0.45 $9.39 $9.39 $0.06 $0.06 $10.33 <br />115.024 5.330 5.330 5.653 5.653 6.202 6.282 6.506 6.506 6.011 <br />Lee(|ue9Hole StabKUed 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230 2.230 <br />OieenFee Per Schedule $13.62 $14.55 $14.55 $15.49 $15.49 $16.90 $16.90 $17.04 $17.04 $10.25 <br />Gieen Fee Revereie 30.373 32.446 32.446 34.543 34.543 37.007 37.607 30.703 39.703 42.920 <br />Seaton Hckelt StabHIred 50 50 50 50 50 50 50 50 50 50 <br />Season Tldcet Fee Per Schedule $170.40 $197.10 $197.10 $211.27 $211.27 $230.05 $230.05 $244.13 <br />$244.13 $250.22 <br />Green Fee Revenue 0.920 9.059 0.050 10.564 10.564 11.502 11.502 12.200 12.200 12.011 <br />QBBENFEE REVENUE 256.009 266.123 272.251 282.515 289.016 302.100 300.997 320.053 327.360 330.907 <br />God Car Rerdals 3.0%39.415 40.590 41.616 43.070 44.362 45.603 47.064 40.476 49.930 51.428 <br />Food A Deverago 3.0%17.389 17.911 16.446 19.002 19.572 20.159 20.764 21.306 22.020 22.669 <br />God Shop 3.0%6.956 7.104 7.379 7.601 7.029 0.063 0.305 0.555 0.011 9.076 <br />ANCU>nVRE\€NUE 63.760 65.873 67.643 69.672 71,763 73.915 76.133 78.417 80,769 03.192 <br />TOT/CRBeAC 319.709 331.7S6 339.694 352.100 360.770 376.016 305.129*390.470 400.130 423.099 <br />. I . . '^1*1 r «I ^1 __ ~ ^ajaammaM
The URL can be used to link to this page
Your browser does not support the video tag.