|
42
<br />43
<br />44
<br />45
<br />46
<br />47
<br />48
<br />49
<br />50
<br />51
<br />52
<br />53
<br />54
<br />55
<br />56
<br />57
<br />58
<br />59
<br />60
<br />61
<br />62
<br />63
<br />64
<br />66
<br />67
<br />68
<br />69
<br />70
<br />71
<br />72
<br />73
<br />74
<br />75
<br />A B C G H I J K L
<br />EXPENSES Year Zero*Year 1 Year 2 Year 3 Year 4 Year 5
<br />OPERATIONAL EXPENSES 437,255$ 1,532,351$ 1,617,475$ 1,687,915$ 1,761,280$ 1,848,308$
<br />Utilities 9,000 140,631 144,850 149,195 153,671 158,281
<br />Maintenance 19,000 43,000 44,290 45,619 46,987 55,397
<br />Equipment and Supplies 210,514 67,000 72,010 74,170 76,395 78,687
<br />Staff Wages & Salary & Benefits
<br /> Full Time Staff 108,958 494,500 519,225 545,186 572,446 601,068
<br /> Part Time Staff 13,500 348,400 365,820 384,111 403,317 423,482
<br /> Benefits and Payroll Taxes 46,283 267,480 280,854 294,897 309,642 325,124
<br />Staff-Other Costs 2,000 4,750 4,869 4,990 5,115 5,243
<br />Outside Services 11,000 64,831 73,656 77,066 77,643 81,395
<br />General Office 9,500 81,760 94,101 97,071 100,137 103,376
<br />Insurance 5,000 10,000 10,300 10,609 10,927 11,255
<br />Miscellaneous Expense Contingency 2,500 10,000 7,500 5,000 5,000 5,000
<br />PROGRAM EXPENSES -$ 47,880$ 67,550$ 69,182$ 71,384$ 73,676$
<br />Community and Educational Programs 0 3,300 5,700 5,856 6,070 6,293
<br />Aquatic Training, Fitness, and Therapy 0 9,000 14,000 14,520 15,061 15,623
<br />Dry-Side Fitness &Training 0 1,000 1,000 1,000 1,000 1,000
<br />Learn to Swim 0 4,750 4,750 4,750 4,750 4,750
<br />Camps and Clinics 0 21,080 34,100 35,556 37,003 38,509
<br />Aquatic Team Programs 0 0 0 0 0 0
<br />Sport Team Programs 0 0 0 0 0 0
<br />Program Staff-Miscellaneous 0 0 0 0 0 0
<br />Scholarships & Student Support 0 5,000 5,000 5,000 5,000 5,000
<br />Miscellaneous Expense Contingency 0 3,750 3,000 2,500 2,500 2,500
<br />TOTAL OPERATING EXPENSES 437,255$ 1,580,231$ 1,685,025$ 1,757,097$ 1,832,664$ 1,921,984$
<br />Projected Expense Growth Rate 7%4%4%5%
<br />CITY SHARED ADMINISTRATIVE EXPENSES -$ 150,000$ 157,500$ 165,375$ 173,644$ 182,326$
<br />GROSS OPERATING EXPENSES 437,255$ 1,730,231$ 1,842,525$ 1,922,472$ 2,006,308$ 2,104,310$
<br />2 of 3
|