Took a quick look at a comparison to the 2004 Operating Budget.
(Rounded most numbers)
Member Activities, which includes the recreational activities at the resort, is up 66% from $480,000 to $794,000. The per-point cost is up from $.0625 to $.1035. It looks like the new slide will run about $.04 per point in additional costs.
Admin & Front Desk came down 2% by roughly $50,000. Insurance also dropped 18% or $201,000.
Housekeeping +5% +$243,000
Transportation +1% +$16,000 (pretty good considering fuel)
Maintenance +8% +$225,000
Utilities +12% +$168,000
Mgmt. Fee +5% +$106,000
Security +15% +$68,000
Income Taxes -1% =$2,000
Fees to Division -- Same
DVC Reservation Component +17% +$6,000
Legal -- 50% -$1,000
Annual Audit +2% +210
The Income to DVC also took a hit. Interest Income was down 19% -$17,000. Member Late Fees & Interest Income was down 11% or -$15,000. Breakage Income was up 5% or +$26,000.
Dues Income for 2004 was up 5% or an additional $900,000.