Year:
Operating Revenues: 12345
Court Rental Income - Local & Tournaments $542,500 $658,750 $775,000 $798,250 $822,198
Aquatics Rental Income - Local & Tournaments $351,400 $426,700 $502,000 $517,060 $532,572
Other Event Rentals $262,500 $318,750 $375,000 $386,250 $397,838
In-House Sports/Aquatics Programming $120,960 $146,880 $172,800 $177,984 $183,324
Ticketing/Facility Fees $141,820 $172,210 $202,600 $208,678 $214,938
Concessions (Net) $383,600 $465,800 $548,000 $564,440 $581,373
Naming Rights, Advertising, & Sponsorship $168,000 $204,000 $240,000 $247,200 $254,616
Total Revenues
$1,970,780 $2,393,090 $2,815,400 $2,899,862 $2,986,858
Operating Expenses:
Salaries, Wages, & Benefits $891,000 $891,000 $891,000 $917,730 $945,262
Utilities $525,000 $637,500 $750,000 $772,500 $795,675
Management Fee $300,000 $300,000 $300,000 $309,000 $318,270
Event & Program Expenses $367,710 $446,505 $525,300 $541,059 $557,291
General & Administrative Incl. Insurance $300,000 $300,000 $300,000 $309,000 $318,270
Maintenance/Repair $200,000 $200,000 $200,000 $206,000 $212,180
Materials/Supplies $200,000 $200,000 $200,000 $206,000 $212,180
Advertising, Marketing, & Promotion $150,000 $150,000 $150,000 $154,500 $159,135
Total Expenses
$2,933,710 $3,125,005 $3,316,300 $3,415,789 $3,518,263
NET OPERATING MARGIN (LOSS) ($962,930) ($731,915) ($500,900) ($515,927) ($531,405)
COST RECOVERY 67% 77% 85% 85% 85%