31.03.2020 Views

St Mary Redcliffe Project 450 Business Plan

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

8.6 Assumptions for Income & Expenditure Tables<br />

8.6.1 Phase 0 Assumptions<br />

• 6-month phase<br />

• Modest increase in visitor numbers from present figures (5000 increase).<br />

Income<br />

Expenditure<br />

No increase in café income<br />

Visitor services manager employed<br />

Increase in retail income<br />

Volunteer manager employed<br />

Small marketing budget included<br />

8.6.2 Phase 1 Assumptions<br />

• 36-month phase<br />

• Increase in visitor numbers to 60,000<br />

Income<br />

No increase in café income<br />

Increase in retail income<br />

8.6.3 Phase 2 Assumptions<br />

• 12-month phase<br />

• Increase in visitor numbers to 80,000<br />

• New business centre opens<br />

Expenditure<br />

Visitor services manager employed<br />

Volunteer manager employed<br />

<strong>Business</strong>, catering & events manager employed 6<br />

months from the end of this phase.<br />

Cost for tours included<br />

Marketing budget increased<br />

Income<br />

Expenditure<br />

No increase in café income<br />

Visitor services manager employed<br />

Increase in retail income<br />

Volunteer manager employed<br />

6 music events/annum planned <strong>Business</strong>, catering & events manager employed<br />

<strong>Business</strong> & event income<br />

Education officer employed 6 months into phase<br />

Curatorial officer employed 6 months into phase<br />

Cost for tours included<br />

Maintenance of business centre included<br />

Marketing budget constant<br />

8.6.4 Phase 3 Assumptions<br />

• 12-month phase<br />

• Increase in visitor numbers to 100,000<br />

• Hogarth visitor centre opens<br />

Income<br />

Expenditure<br />

Increase in café income<br />

Visitor services manager employed<br />

Increase in retail income<br />

Volunteer manager employed<br />

6 music events/annum planned <strong>Business</strong>, catering & events manager employed<br />

<strong>Business</strong> & event income<br />

Education officer employed<br />

Hogarth visitor centre income<br />

Curatorial officer employed<br />

Schools income<br />

Cost for tours included<br />

Increase in café expenditure<br />

Maintenance of business centre<br />

36 | P a g e

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!