Laserfiche WebLink
<br />EXHIBIT 1 <br />Form A - Year One Operating Expenses (Proposed) <br />3 - Garage C Spaces:396 <br />ABM Parking Services <br />Salaries and Wages (1) <br />Sub- Total - Staffing Form C <br />Year One <br />N/A <br />Sub-Total - Salaries and Wages N/A <br />Payroll Tax & Fringe Benefits <br />Payroll Taxes <br />Health/Welfare/Benefits <br />Workers' Compensation <br />N/A <br />N/A <br />N/A <br />N/A <br />N/A <br />N/A <br />Sub-Total - Payroll Tax & Fringe Benefits N/A <br />N/ATotal - Salaries, Tax, Fringe & Worker's Compensation <br />Other Expenses <br />401K Plan $ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />TBD <br />$ <br />$ <br />$ <br />$ <br />- <br />Bank/Credit Card Charges <br />Computer Cons <br />19,500.00 <br />540.00 <br />300.00 <br />6,150.00 <br />500.00 <br />100.00 <br />220.00 <br />250.00 <br />- <br />Drug screen/criminal <br />EDP & Accounting <br />Employee Relations <br />Forms & Printing <br />Gasoline Purchases <br />Hiring <br />Insurance - Automobile Liability <br />Insurance - Commercial General Liability <br />Insurance - Crime <br />Insurance - Employer's Liability <br />Insurance - General Liability <br />Janitorial Services <br />Landscaping Services <br />Licenses & Permits <br />Materials & Supplies <br />Miscellaneous <br />- <br />- <br />- <br />3,564.00 <br />20,550.00 <br />1,241.00 <br />150.00 <br />3,600.00 <br />630.00 <br />345.00 <br />750.00 <br />20.00 <br />5,800.00 <br />- <br />Network Access Fee <br />Office Supplies <br />Postage <br />Repairs & Maintenance <br />Security Services <br />Signs <br />Telephone 5,150.00 <br />250.00 <br />975.00 <br />Travel & Transportation <br />Uniforms/Laundry <br />Utilities 19,440.00 <br />Sub- Total - Other Expenses $90,025.00 <br />General/Miscellaneous (2) <br />Elevator Maintenance <br />Cleaning <br />Tickets <br />Sub- Total - General/Miscellaneous <br />$ <br />$ <br />$ <br />$ <br />500.00 <br />- <br />2,500.00 <br />3,000.00 <br />Management Fee <br />Incentive Fee <br />N/A <br />N/A <br />Start-up Budget (3) - One-time Cost <br />Total Operating Expense Budget <br />Cost/Space <br />$ <br />$ <br />$ <br />250.00 <br />93,275.00 <br />235.54Form A Operating Expense Budget