Pitch Revenue and Usage Calculator

<div id="container"> <div id="content"> <div class="row"> <div class="column grid_12"> <table> <tr> <td class="first" > </td> <td class="second" >What is your weekly estimated hours of use?</td> <td align="right" class="third" ><input type="text" id="c4" /></td> <td class="fourth" >hours of use</td> </tr> </table> <h3>How much will you charge to use the pitch for each situation</h3> <table> <tr> <td class="first" > </td> <td class="second" >1. Full Pitch Hire</td> <td align="right" class="third" >£ <input type="text" id="c7" /></td> <td class="fourth" >cost per hour</td> </tr> <tr> <td class="first"> </td> <td class="second">2. Half Pitch Hire (Seven-a-side)</td> <td align="right" class="third">£ <input type="text" id="c8" /></td> <td class="fourth">cost per hour (for the entire pitch)</td> </tr> <tr> <td class="first"> </td> <td class="second">3. Third Pitch Hire (Five-a-side)</td> <td align="right" class="third" >£ <input type="text" id="c9" /></td> <td class="fourth">cost per hour (for the entire pitch)</td> </tr> <tr> <td class="first" > </td> <td class="second">4. Concession Rate (regular user or school)</td> <td align="right" class="third" >£ <input type="text" id="c10" /></td> <td class="fourth">cost per hour</td> </tr> </table> <h3>How many hours will the pitch be used for each situation?</h3> <table> <tr> <td class="first" > </td> <td class="second">1. Full Pitch Hire</td> <td align="right" class="third" ><input type="text" id="c13" /></td> <td class="fourth">hours of use</td> </tr> <tr> <td class="first" > </td> <td class="second">2. Half Pitch Hire (Seven-a-side)</td> <td align="right" class="third" ><input type="text" id="c14" /></td> <td class="fourth">hours of use</td> </tr> <tr> <td class="first" > </td> <td class="second">3. Third Pitch Hire (Five-a-side)</td> <td align="right" class="third" ><input type="text" id="c15" /></td> <td class="fourth">hours of use</td> </tr> <tr> <td class="first" > </td> <td class="second">4. Concession Rate (regular user or school)</td> <td align="right" class="third" ><input type="text" id="c16" /></td> <td class="fourth">hours of use</td> </tr> <tr> <td class="first" > </td> <td class="second">5. Owner Use</td> <td align="right" class="third" ><input type="text" id="c17" /></td> <td class="fourth">hours of use</td> </tr> <tr> <td class="first" > </td> <td class="second"> </td> <td align="right" class="third" ><input type="text" id="c18" /></td> <td class="fourth">total hours of use</td> </tr> </table> <h3>Below is the revenue generated for each situation</h3> <table> <tr> <td class="first" > </td> <td class="second">1. Full Pitch Hire</td> <td align="right" class="third" >£ <input type="text" id="c21" /></td> <td class="fourth"> </td> </tr> <tr> <td class="first" > </td> <td class="second">2. Half Pitch Hire (Seven-a-side)</td> <td align="right" class="third" >£ <input type="text" id="c22" /></td> <td class="fourth"> </td> </tr> <tr> <td class="first" > </td> <td class="second">3. Third Pitch Hire (Five-a-side)</td> <td align="right" class="third" >£ <input type="text" id="c23" /></td> <td class="fourth"> </td> </tr> <tr> <td class="first" > </td> <td class="second">4. Concession Rate (regular user or school)</td> <td align="right" class="third" >£ <input type="text" id="c24" /></td> <td class="fourth"> </td> </tr> <tr> <td class="first" > </td> <td class="second"> </td> <td align="right" class="third" >£ <input type="text" id="c25" /></td> <td class="fourth">Total Revenue Generated (per week)</td> </tr> <tr> <td class="first" > </td> <td class="second"> </td> <td align="right" class="third" >£ <input type="text" id="c26" /></td> <td class="fourth">Total Revenue Generated (per annum)</td> </tr> </table> <h3>Running Costs</h3> <table> <tr> <td class="first" > </td> <td class="second">1. Staff</td> <td align="right" class="third" >£ <input type="text" id="c29" /></td> <td class="fourth">total monthly cost of staff</td> </tr> <tr> <td class="first" > </td> <td class="second">2. Overheads</td> <td align="right" class="third" >£ <input type="text" id="c30" /></td> <td class="fourth">total monthly cost of overheads (electricity, etc…)</td> </tr> <tr> <td class="first" > </td> <td class="second">3. Surface Maintenance</td> <td align="right" class="third" >£ <input type="text" id="c31" /></td> <td class="fourth">total monthly cost of maintenance</td> </tr> <tr> <td class="first" > </td> <td class="second">4. Annual Inspection/Testing</td> <td align="right" class="third" >£ <input type="text" id="c32" /></td> <td class="fourth">monthly cost for testing and inspections</td> </tr> <tr> <td class="first" > </td> <td class="second">5. Other</td> <td align="right" class="third" >£ <input type="text" id="c33" value="0" /></td> <td class="fourth">any other running costs</td> </tr> <tr> <td class="first" > </td> <td class="second"> </td> <td align="right" class="third" >£ <input type="text" id="c34" /></td> <td class="fourth">Total Running Costs (per month)</td> </tr> <tr> <td class="first" > </td> <td class="second"> </td> <td align="right" class="third" >£ <input type="text" id="c35" /></td> <td class="fourth">Total Running Cost (per annum)</td> </tr> </table> <h3>Cost Analysis</h3> <table> <tr> <td class="first" > </td> <td class="second" >1. Operating Profit/Loss Per Annum</td> <td align="right" class="third" >£ <input type="text" id="c38" /></td> <td class="fourth" > </td> </tr> </table> <h3>Sinking Fund Assessment</h3> <table> <tr> <td class="first" > </td> <td class="second" >You have an operating profit of</td> <td align="right" class="third" >£ <input type="text" id="c64" /></td> <td class="fourth" >per annum</td> </tr> <tr> <td class="first" > </td> <td class="second" >You have a</td> <td align="right" class="third" ><input type="text" id="c66" value="5" /></td> <td class="fourth" >year performance backed warranty</td> </tr> <tr> <td class="first" > </td> <td class="second" >Over this time your sinking fund for replacement carpet will be</td> <td align="right" class="third" >£ <input type="text" id="c68" /></td> <td class="fourth" > </td> </tr> </table> </div> </div> </div> </div>