|
<br />Centennial Hockey Association - Ice Time
<br />Number of Hours Per Year (16% of 500 hours): 80.00
<br />Current Cost Per Hour: $ 165.00
<br />Year Inflation Factor
<br /> 2.5% 3.0% 3.5% 4.0% 4.5% 5.0%
<br />1 $ 13,530.00 $ 13,596.00 $ 13,662.00 $ 13,728.00 $ 13,794.00 $ 13,860.00
<br />2 $ 13,868.25 $ 14,003.88 $ 14,140.17 $ 14,277.12 $ 14,414.73 $ 14,553.00
<br />3 $ 14,214.96 $ 14,424.00 $ 14,635.08 $ 14,848.20 $ 15,063.39 $ 15,280.65
<br />4 $ 14,570.33 $ 14,856.72 $ 15,147.30 $ 15,442.13 $ 15,741.25 $ 16,044.68
<br />5 $ 14,934.59 $ 15,302.42 $ 15,677.46 $ 16,059.82 $ 16,449.60 $ 16,846.92
<br />6 $ 15,307.95 $ 15,761.49 $ 16,226.17 $ 16,702.21 $. 17,189.83 $ 17,689.26
<br />7 $ 15,690.65 $ 16,234.34 $ 16,794.09 $ 17,370.30 $ 17,963.38 $ 18,573.73
<br />8 $ 16,082.92 $ 16,721.37 $ 17,381.88 $ 18,065.11 $ 18,771.73 $ 19,502.41
<br />9 $ 16,484.99 $ 17,223.01 $ 17,990.25 $ 18,787.72 $ 19,616.46 $ 20,477.53
<br />10 $ 16,897.12 $ 17,739.70 $ 18,619.90 $ 19,539.22 $ 20,499.20 $ 21,501.41
<br />11 $ 17,319.54 $ 18,271.89 $ 19,271.60 $ 20,320.79 $ 21,421.66 $ 22,576.48
<br />12 $ 17,752.53 $ 18,820.04 $ 19,946.11 $ 21,133.63 $ 22,385.63 $ 23,705.30
<br />13 $ 18,196.35 $ 19,384.65 $ 20,644.22 $ 21,978.97 $ 23,392.99 $ 24,890.57
<br />14 $ 18,651.25 $ 19,966.18 $ 21,366.77 $ 22,858.13 $ 24,445.67 $ 26,135.10
<br />15 $ 19,117.54 $ 20,565.17 $ 22,114.60 $ 23,772.45 $ 25,545.73 $ 27,441.85
<br />16 $ 19,595.47 $ 21,182.12 $ 22,888.62 $ 24,723.35 $ 26,695.29 $ 28,813.94
<br />17 $ 20,085.36 $ 21,817.59 $ 23,689.72 $ 25,712.29 $ 27,896.57 $ 30,254.64
<br />18 $ 20,587.50 $ 22,472.12 $ 24,518.86 $ 26,740.78 $ 29,151.92 $ 31,767.37
<br />19 $ 21,102.18 $ 23,146.28 $ 25,377.02 $ 27,810.41 $ 30,463.76 $ 33,355.74
<br />20 $ 21,629.74 $ 23,840.67 $ 26,265.21 $ 28,922.83 $ 31,834.63 $ 35,023.53
<br />Total $ 345,619.22 $ 365,329.61 $ 386,357.01 $ 408,793.46 $432,737.41 $ 458,294.12
<br />
|