REV
DESCRIPTION
PROJECT:
TOLERANCE:
CH. BY:
DATE
210 Westbourne St. La Jolla, CA 92037-5343 Tel: 858.454.1777 Fax: 858.228.9346 Engineering@wavelcoch.com
WHERE USED:
DRAWING NUMBER:
DRAWN BY:
CONFIDENTIAL INFORMATION: Limited Distribution to authorized persons only. STATEMENT OF OWNERSHIP: This document is the property of Wave Loch, Inc., which has the exclusive rights to the proprietary trade secrests and confidential information contained herein. Reciept or possesion of this document does not convey any rights to use, divulge, or reproduce, in whole or in part any information contained herein, or allow others to do so, without prior written permission of Wave Loch, Inc. Design or embodiments shown above are made by license under U.S. Patent #4,564,190 , #4,792,260, #4,905,987, #4,954,014, #5,171,101, #5,271,692, #5,393,170, #5,401,117, and #5,421,782. Other U.S. and foreign patents pending. Unpublished Copyright Wave Loch, Inc. All rights reserved. The Flow Rider and Wave Loch are registered trademarks of Light Wave Ltd.
DATE RELEASED:
DRAWN BY: R.R.A.
FLOWRIDER BY WAVELOCH DRAWING TITLE:
REVISIONS:
�
�
�
�
�
����� ��� ����
�
�
��������������������������������
�
�
���������
14.33 m INSIDE LENGTH
�������
�������
14.73 m OVERALL LENGTH
�
�
�
1.30 m TYPICAL WALKWAY WIDTH 6.10 m INSIDE WIDTH 0.30 m TYPICAL WALL THICKNESS
8.21 m OVERALL WIDTH ONE WALKWAY
9.71 m OVERALL WIDTH WITH 2 WALKWAYS
�
�
��������
PROJECT:
DESCRIPTION
TOLERANCE:
CH. BY:
������� � ����� ������
DATE
�
�
�
�
210 Westbourne St. La Jolla, CA 92037-5343 Tel: 858.454.1777 Fax: 858.228.9346 Engineering@wavelcoch.com
WHERE USED:
�
RIDE ASSEMBLY-FR SINGLE, NO FLOAT
DRAWING NUMBER:
DRAWN BY:
CONFIDENTIAL INFORMATION: Limited Distribution to authorized persons only. STATEMENT OF OWNERSHIP: This document is the property of Wave Loch, Inc., which has the exclusive rights to the proprietary trade secrests and confidential information contained herein. Reciept or possesion of this document does not convey any rights to use, divulge, or reproduce, in whole or in part any information contained herein, or allow others to do so, without prior written permission of Wave Loch, Inc. Design or embodiments shown above are made by license under U.S. Patent #4,564,190 , #4,792,260, #4,905,987, #4,954,014, #5,171,101, #5,271,692, #5,393,170, #5,401,117, and #5,421,782. Other U.S. and foreign patents pending. Unpublished Copyright Wave Loch, Inc. All rights reserved. The Flow Rider and Wave Loch are registered trademarks of Light Wave Ltd.
DATE RELEASED:
DRAWN BY: R.R.A.
�
FLOWRIDER BY WAVELOCH DRAWING TITLE:
REVISIONS:
REV
������� ������������������������������������������������
�
FORMAS PARA UTILIZAR O LOGO
$ $ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $
$ $
$ $ $ $
$ $
$ $
$ $
$ $
Building - Maintenance Alarm System Cleaning Telephone Water Electricity Maintenance Painting Insurance Others
Marketing Magazine
Website Hosting Consultant Domain
Advertising TV
Training Training Consultant
Sales Commission Sale Commission - 10%
Travel Travel Expenses
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$41,850 $11,160 $27,900
Total Revenue - Foods Total Revenue - Drinks Total Revenue - Show
Salary Director Mkt & Sales Executive Director Maintenance Maintenance Accounting Manager Marketing Consultant Reservation Manager Telemarker Front Desk - Asssistant Front Desk - Asssistant
$164,610 $83,700
50.00% 5,580 $15
% Conversion - Sales # Users - Buyers Ticket Average
Revenue Total Revenue - Flowrider
10 31 2 6 3,720 3 11,160
JAN
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
7,560 7,560
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$75,600 $10,080 $25,200
$186,480 $75,600
50.00% 5,040 $15
10 28 2 6 3,360 3 10,080
FEB
Surf Plus - Budget 2010
Items Open Hours Business Days # Show per Hour # Users per Show Total Users Users Friends Average Total Users - Month
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
MAR
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,100 8,100
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$81,000 $10,800 $27,000
$199,800 $81,000
50.00% 5,400 $15
10 30 2 6 3,600 3 10,800
APR
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
MAY
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,100 8,100
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$81,000 $10,800 $27,000
$199,800 $81,000
50.00% 5,400 $15
10 30 2 6 3,600 3 10,800
JUN
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
JUL
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
AUG
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,100 8,100
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$81,000 $10,800 $27,000
$199,800 $81,000
50.00% 5,400 $15
10 30 2 6 3,600 3 10,800
SEP
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
OCT
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,100 8,100
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$81,000 $10,800 $27,000
$199,800 $81,000
50.00% 5,400 $15
10 30 2 6 3,600 3 10,800
NOV
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
3,000 3,000
8,370 8,370
5,000 5,000
15,000 15,000
2,600 100 2,400 100
5,000 5,000
6,800 150 300 1,000 150 3,000 1,000 500 600 100
32,500 5,000 15,000 2,000 2,000 2,500 1,500 1,500 1,500 1,500
$83,700 $11,160 $27,900
$206,460 $83,700
50.00% 5,580 $15
10 31 2 6 3,720 3 11,160
DEC
$ $
$ $
$ $
$ $
$ $ $ $
$ $
$ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $
36,000 36,000
98,550 98,550
60,000 60,000
180,000 180,000
31,200 1,200 28,800 1,200
60,000 60,000
81,600 1,800 3,600 12,000 1,800 36,000 12,000 6,000 7,200 1,200
390,000 60,000 180,000 24,000 24,000 30,000 18,000 18,000 18,000 18,000
$943,650 $131,400 $328,500
$2,389,050 $985,500
65,700
72 43,800 3 131,400
TOTAL 120 365