Laserfiche WebLink
Grand Total $1,033,805 $1,248,195 $ 931,325 <br />Expenditure — Revenue Comparison <br />Category <br />Community <br />Multi-purpose <br />Ice Arena <br />Center <br />Expenditures <br />$1,287,622 <br />$1,048,296 <br />$850,283 <br />Revenue <br />$1,033,805 <br />$1,248,195 <br />$931,325 <br />Difference <br />($253,817) <br />$199,899 <br />$81,042 <br />Recovery percentage <br />80% <br />119% <br />109% <br />This operational pro -forma was completed based on the best information available and. a basic <br />understanding of the project: However, there is no guarantee that the expenseand revenue <br />projections outlined above will be met as there are many variables that affect such estimates that <br />either cannot be accurately measured or are not consistent in their influence on the budgetary <br />process <br />Future years: Expenditures — Revenue Comparison: Operation expenditures are expected to <br />increase by approximately 3% a year through the first 3 to 5 years of operation. Revenue growth <br />is expected to increase by 4% to 8% a year through the first three years and them level off with <br />only a slight growth (3% or less) the next two years. Expenses for the first year of operation <br />should be slightly lower than projected with the facility being under warranty and new. Revenue <br />growth in the first three years is attributed to increased market penetration and in the remaining <br />years to continued population growth. In most recreation facilities the first three years show <br />tremendous growth from increasing the market share of patrons who use such facilities, but at the <br />end of this time period revenue growth begins to flatten out. <br />Part -Time Worksheets <br />8f11�i,-,e <br />