Attachement C-2 - Option 2 -OPERATIONS~2.xlsx

XLSX spreadsheet 69 KB Posted

Attached to
Citywide Parking Operations and Management Services
Solicitation number
PW-26-714
Issued by
California

About this file

This is an Operational Budget Form for a parking facilities management contract opportunity for the City of Long Beach, California. The document outlines Year One operating expenses for a proposed parking operations and management contract covering 23 parking locations throughout Long Beach, including garage facilities (Aquarium/AOP, The Pike, Civic Center, Lincoln, City Place A, B, and C), surface lots (54th & Claremont, 72nd Place, Alamitos Beach, Belmont Pier, Catalina, Granada, Junipero, LaVerne, Linden, Marina Green, Marine Park, Market, Pier Point Landing, Virginia Village, and Bayshore), and one office/administrative space. The total portfolio encompasses approximately 10,089 parking spaces across all locations. The form requires detailed line-item budgeting across multiple operational categories and includes sections for proposed staffing plans with hourly rates, daily staffing schedules, start-up budgets, and cost per space calculations. A threaded comment notes that space counts require confirmation following construction.

The operational budget form is structured to capture comprehensive Year One expenses organized by staffing costs (salaries, wages, payroll taxes, health/welfare benefits, and workers' compensation), other operating expenses (including 401K plans, uniforms, employee development, hiring, bank charges, data processing, accounting fees, computer/business intelligence systems, licenses and permits, materials and supplies, security services, sanitation services, equipment rental, vehicles, office supplies, insurance including garage keepers legal liability coverage, third-party audits, performance and payment bonds, telephone, HVAC maintenance, landscaping, pressure washing, tree trimming, and fire inspections), general and miscellaneous expenses, management fees, and one-time start-up costs. The form uses color-coded cells (grey for formulas and blue for operator input) and currently shows all budget line items at zero dollars, indicating this is a blank template awaiting completion by the proposed operator. Operators are required to provide fully loaded hourly rates for valet attendants and special event staff, reference a separate Proposed Staffing Plan sheet for salary details, and include justification for general and miscellaneous expenses. The document includes a notation that operators must hold a California Contractors State License Board (CSLB) license to self-perform work or contract it to subcontractors.

View the file

Other files

File Type Posted
Exhibit F - Cash Handling Policy~4.pdf PDF
RFP PW-26-714 Citywide Parking Operations and Management Services.pdf PDF
Exhibit E - Sample Staff Plan~4.pdf PDF
Exhibit L - Contractors State License Board CSLB Requirements for SOW Option 2~1.pdf PDF
NOI to Award RFP PW-26-714.pdf PDF
Exhibit J 1-Year Ticketing Summary~1.pdf PDF
Exhibit E-1 - UFCW Agreement 4-30-28~1.pdf PDF
Addendum 1 RFP PW-26-714.pdf PDF
Exhibit I-2 - Sample Structure Inspection Form~1.pdf PDF
Exhibit C Facilities Information~1.pdf PDF
Exhibit C-1 - Map Parking Structures and Lots_2026~1.pdf PDF
Exhibit A-1 - OPTION 1 - Scope Of Work~1.pdf PDF
Exhibit H - Facilities Equipment Summary~2.pdf PDF
Exhibit B - Stakeholders~4.pdf PDF
Exhibit A-2 - OPTION 2 - Scope Of Work~1.pdf PDF
Mandatory Pre-Proposal Meeting_RFP Citywide Parking Operations and Management Services.pdf PDF
Exhibit D-1 - Kadima Security Agreement~1.pdf PDF
Exhibit G - 12-month Financial Summary~1.pdf PDF
Attachment A_Authorization Certification~48.pdf PDF
Exhibit D - Sample Security Staff Plan~1.pdf PDF
Exhibit M - Special Events~1.pdf PDF
Exhibit I - Maintenance Services Schedule~1.pdf PDF
Attachement C-1 - Option 1 -OPERATIONS~2.xlsx XLSX spreadsheet
Exhibit N - EV Charging Station Locations~1.pdf PDF
Attendance.pdf PDF
Exhibit I-1 - Coastal Commission Staff Report - tree trimming-removal City of Long Beach~1.pdf PDF
Attachment B Equal Benefits Ordinance Form_Fillable~57.pdf PDF
Seller Guidance v4.pdf PDF
Show all 28

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Operational Budget

Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)Form A - Year One Operating Expenses (Proposed)
Office and AdminSpaces:n/a1 - Aquarium/AOP GarageSpaces:1,4342 - The Pike GarageSpaces:2,3983 - Civic CenterSpaces:6994 - Lincoln GarageSpaces:2495 - City Place ASpaces:8816 - City Place BSpaces:8237 - City Place CSpaces:5908 - 54th & ClaremontSpaces:1469 - 72nd PlaceSpaces:15010 - Alamitos BeachSpaces:14311 - Belmont PierSpaces:27312 - CatalinaSpaces:38013 - City Place B SurfaceSpaces:54

tc={E1FAD1F2-9788-4DFD-97C7-864554CD69C0}: [Threaded comment]

Your version of Excel allows you to read this threaded comment; however, any edits to it will get removed if the file is opened in a newer version of Excel. Learn more: https://go.microsoft.com/fwlink/?linkid=870924

Comment:

Need to confirm # spaces after construction14 - GranadaSpaces:70815 - JuniperoSpaces:35016 - LaVerneSpaces:12817 - LindenSpaces:3218 - Marina GreenSpaces:38819 - Marine Park (Mother's Beach)Spaces:15820 - MarketSpaces:1621 - Pier Point LandingSpaces:14622 - Virginia VillageSpaces:1923 - BayshoreSpaces:83
Insert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of Operator
Salaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)Year OneSalaries and Wages (1)
Hourly Rate$ - 0Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateN/AHourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly RateERROR:#DIV/0!Hourly Rate
Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual HoursN/AAnnual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours- 0Annual Hours
Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form CSub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C$ - 0Sub- Total - Staffing Form C

Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0 Sub-Total - Salaries and Wages $ - 0

Payroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe BenefitsPayroll Tax & Fringe Benefits
Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!$ - 0Payroll TaxesERROR:#DIV/0!
Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!$ - 0Health/Welfare/BenefitsERROR:#DIV/0!
Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!$ - 0Workers' CompensationERROR:#DIV/0!

Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0 Sub-Total - Payroll Tax & Fringe Benefits $ - 0

Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0 Total - Salaries, Tax, Fringe & Worker's Compensation $ - 0

Other ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther ExpensesOther Expenses
401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0401K Plan$ - 0
Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0Uniforms/Laundry$ - 0
Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0Employee Development$ - 0
Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0Hiring$ - 0
Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0Bank/Credit Card Charges$ - 0
Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0Data Processing$ - 0
Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0Accounting Fees$ - 0
Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0Computer/Business Intelligence$ - 0
Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0Licenses & Permits$ - 0
Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0Materials & Supplies$ - 0
Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0Security Services$ - 0
Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0Sanitation Services$ - 0
Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0Equipment Rental$ - 0
Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0Vehicle(s)$ - 0
Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0Office Supplies$ - 0
Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0Garage keepers Legal Liability Insurance (GKL)$ - 0
Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0Third Party External Audit$ - 0
Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0Performance and Payment Bond$ - 0
Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0Telephone$ - 0
Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0Recurring HVAC Maintenance$ - 0
Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0Recurring Landscaping$ - 0
Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0Scheduled Pressure Washing$ - 0
Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0Annual Tree Trimming$ - 0
Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0Fire Inspections: Alarm, Sprinkler/Standpipe, Extinguishers, etc.$ - 0

Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0 Sub- Total - Other Expenses $ - 0

General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)General/Miscellaneous (2)
G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0
G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0
G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0
G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0G & M Detail$ - 0
Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0Sub- Total - General/Miscellaneous$ - 0

Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0 Management Fee $ - 0

Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0 Start-up Budget (3) - One-time Cost $ - 0

Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0 Total Operating Expense Budget $ - 0

Cost/Space n/a Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0 Cost/Space $ - 0

valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0valet attendant rate (4)$ - 0
special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0special event staff rate (4)$ - 0
Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:Notes:
1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet1 Go to "Proposed Staffing Plan" sheet
2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses2 Provide detail for any G & M operating expenses
3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)3 Go to "Proposed Start-up Budget" sheet (Year One Only)
4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.4 Please provide a proposed valet attendant rate. The rate should be fully loaded.
Cells shaded grey contain formulas, do not amend.
Input proposed costs in the cells shaded in blue. Rows 42-46 require
Operator must have CSLB license to self perform work, or contract
out the work to subcontractors,
Note: Individual budgets must be completed by location
using the templates provided.

Need to confirm # spaces after construction

&"Calibri,Regular"&8Form A &"Calibri,Regular"&8Operating Expense Budget

Proposed Staffing Plan

Please provide hourly rates for the staffing positions shown on the form. The hourly rates should include all paid time off (e.g. sick pay, holiday pay, etc)
Insert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of Operator
Proposed Daily Staffing Schedule (Hours/Day/Week/Year)Proposed Daily Staffing Schedule (Hours/Day/Week/Year)Proposed Daily Staffing Schedule (Hours/Day/Week/Year)Proposed Daily Staffing Schedule (Hours/Day/Week/Year)Proposed Daily Staffing Schedule (Hours/Day/Week/Year)
Office and Admin Staff1 - Aquarium/AOP Garage2 - The Pike Garage3 - Civic Center5 - City Place A
PositionMondayTuesdayWednesdayThursdayFridaySaturdaySundayHours/WeekHours/YearRate/HourAnnual $$PositionMondayTuesdayWednesdayThursdayFridaySaturdaySundayHours/WeekHours/YearRate/HourAnnual $$PositionMondayTuesdayWednesdayThursdayFridaySaturdaySundayHours/WeekHours/YearRate/HourAnnual $$PositionMondayTuesdayWednesdayThursdayFridaySaturdaySundayHours/WeekHours/YearRate/HourAnnual $$PositionMonday
Manager0088888402,080$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
Lead8800888402,080$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
Lead0088888402,080$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
00$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
00$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
00$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
00$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
00$ - 0$ - 000$ - 0$ - 000$ - 0$ - 000$ - 0$ - 0
Total8816162424241206,240$ - 0$ - 0Total000000000ERROR:#DIV/0!$ - 0Total000000000ERROR:#DIV/0!$ - 0Total000000000ERROR:#DIV/0!$ - 0
Total0
Cells shaded gray contain formulas, do not amend.
Input proposed costs in the cells shaded in blue.
Note: Individual staffing plans must be completed for each location using the templates provided.

&"Calibri,Regular"&8&A

Proposed Start-Up Budget

Proposed Start-Up BudgetProposed Start-Up BudgetProposed Start-Up BudgetProposed Start-Up BudgetProposed Start-Up BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP BudgetProposed Start-UP Budget
Office and Admin1 - Aquarium/AOP Garage2 - The Pike Garage3 - Civic Center4 - Lincoln Garage5 - City Place A6 - City Place B7 - City Place C8 - 54th & Claremont9 - 72nd Place10 - Alamitos Beach11 - Belmont Pier12 - Catalina13 - City Place B Surface14 - Granada15 - Junipero16 - LaVerne17 - Linden18 - Marina Green19 - Marine Park (Mother's Beach)20 - Market21 - Pier Point Landing22 - Virginia Village23 - Bayshore
Insert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of OperatorInsert Name of Operator
ItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCostItemCost
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0Total$ - 0
Cells shaded grey contain formulas, do not amend.
Input proposed costs in the cells shaded in blue.
Note: Individual start-up budget must be completed by location using the template provided.
Note: Include only itemized one-time expenses associated with start-up.

&"Calibri,Regular"&8Form D &"Calibri,Regular"&8Start-UP Budget

Additional Info Operator hereby offers to enter into an Agreement with Owner for the right to operate and manage the Facilities/Operations described herein, subject to the provisions contained within this RFP (which includes all documents provided in the RFP packet), in exchange for the following compensation.

tc={9C1E00D9-5232-45E5-A50C-5CA9E87F4206}: [Threaded comment]

Your version of Excel allows you to read this threaded comment; however, any edits to it will get removed if the file is opened in a newer version of Excel. Learn more: https://go.microsoft.com/fwlink/?linkid=870924

Comment:

Tommy: Do I need to remove the “maintain” from here? I am thinking this would apply to the pay stations and therefore can stay but you let me know.

Reply:

removed "maintain." marking as resolved.

Base Management Fee
Operator may propose an Annual Fixed Base Management Fee on the "Operational Budget" sheet (to be paid monthly) for the management of the Facilities.

Tommy: Do I need to remove the “maintain” from here? I am thinking this would apply to the pay stations and therefore can stay but you let me know.

removed…

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated .