SLIDE 20 Revenue Projections
FIRST COMPARISON ANALYSIS YEAR +10%
Entrance fees – Public Use £120,000 132,000 108,000 Entrance fees – Schools (survey shows that 93% of responding parents would pay £3/lesson) 40,000 44,000 36,000 Revenue Grant 56,000 56,000 56,000 Income from visitors 20,000 22,000 18,000 Total Revenue Income £236,000 £254,000 £218,000 Expenses Wages & Salaries £125,000 137,500 £112,500 Insurance 3,500 3,850 3,500 Heat & Light (including Oil) 19,000 20,900 19,000 Water Charges 7,500 8,250 7,500 Maintenance, Chemicals& Service Contracts 18,000 19,800 18,000 Laundry and Cleaning Materials 2,500 2,750 2,500 Telephone 500 550 500 Printing, Stationery & Advertising 2,500 2,750 2,500 General Expenses 3,000 3,300 3,000 Bank Interest 1,600 1,760 1,600 Training Courses 5,000 5,500 5,000 Depreciation/Amortisation Fund 20,000 20,000 20,000 Non Recoverable VAT 18,000 19,800 16,200 £226,10 £246,710 £211,800 Net Profit/Loss (-) for year £9,900 £7,290 £6,200 #( for ongoing maintenance and renewals)