top of page

Economic Analysis of Indoor Turf Facility in Thunder Bay: Feasibility, Profitability, and Factors

Financial and Economic Analysis of the Feasibility, Profitability, and Sustainability of an Indoor Turf Facility in Thunder Bay: An Exploration of Potential Users, Uses, and Factors Involved

An indoor turf facility in Thunder Bay has the potential to provide a wide range of benefits to the community, including increased access to sports and recreational activities, economic development, and community engagement. The facility can be used for sports training and events, community events, and corporate events. It could also provide a space for people to come together, be active, and improve their physical and mental well-being. However, before building such a facility, it is important to conduct a thorough analysis of the potential use cases, user groups, and financial implications. The "Indoor Turf Facility in Thunder Bay: Use Case Analysis Table" provides a comprehensive overview of these potential use cases and user groups, as well as the potential revenue and impact on the community.

The "Indoor Turf Facility in Thunder Bay: Use Case Analysis Table" provides a comprehensive overview of the potential use cases for an indoor turf facility in Thunder Bay. The table includes columns for the type of use case, the user group, the potential revenue generated, and the potential impact on the community.

The table shows that there are a variety of use cases for the facility, including sports training and events, community events, and corporate events. Each use case targets a different user group, such as sports teams, community organizations, and businesses.

The table also shows that the potential revenue generated by each use case can vary significantly. For example, sports training and events may generate the most revenue, while community events may generate less revenue but have a greater impact on the community.


Overall, the table provides valuable information that can be used to make informed decisions about the development and operation of an indoor turf facility in Thunder Bay. It helps to identify the most profitable use cases and user groups, as well as the potential impact on the community. This information can be used to develop a business plan, forecast the facility's performance, and make decisions about pricing, marketing, and other aspects of the facility's operations.


Indoor Turf Facility in Thunder Bay: Notation Table


The "Indoor Turf Facility in Thunder Bay: Notation Table" is an essential tool for conducting a comprehensive financial and economic analysis of an indoor turf facility in Thunder Bay. The table includes a wide range of variables and calculations, such as revenue, costs, occupancy rate, seasonality, sensitivity analysis, marketing and advertising, debt and equity financing, scenario analysis, competitive analysis, SWOT analysis, environmental and sustainability, human resources, customer satisfaction, political and social factors, technological advancements, net present value, return on assets, earnings before interest, taxes, depreciation, and amortization, reputation, economic indicators, and demographics. These variables and calculations are used to evaluate the feasibility, profitability, and sustainability of the facility, as well as to make informed decisions about the facility's operations and financial management. The table can also help to identify potential risks and opportunities, and to develop strategies for mitigating those risks and maximizing those opportunities. Overall, this notation table provides a detailed understanding of the financial and economic factors that are essential for the successful development and operation of an indoor turf facility in Thunder Bay.

Here are explanations for some of the notations used in the notation table for the indoor turf facility in Thunder Bay:

  • Construction cost (CC): The cost of building the facility, including materials, labor, and other expenses.

  • Operating cost (OC): The cost of running the facility on a daily basis, including staffing, maintenance, utilities, and other expenses.

  • Revenue (R): The income generated from the facility, including booking fees and indirect economic impact.

  • Cash flow (CF): The difference between the revenue and the operating and construction costs. A positive cash flow indicates that the facility is generating enough income to cover its expenses.

  • Break-even point (BEP): The point at which the facility starts to generate a profit. It is calculated as the construction cost divided by the difference between the revenue and the operating cost.

  • Return on investment (ROI): The return on investment is the ratio of the net profit to the total investment. The ROI is calculated as (revenue - construction cost) / construction cost

  • Occupancy rate (OR): The percentage of time that the facility is being used. It is calculated as the number of users divided by the number of bookings multiplied by the duration of the booking.

  • Seasonality (S): The ratio of the revenue to the seasonality factor. Seasonality factor will be multiplied by the revenue for the corresponding season.

  • Sensitivity analysis (SA): The ratio of the revenue to the sensitivity factor. Sensitivity factor will be multiplied by the revenue for the corresponding scenario.

  • Net present value (NPV): The present value of the facility's future cash flows. It is calculated as the sum of the present value of each cash flow over a period of time.

  • Return on assets (ROA): The ratio of the revenue to the total assets. It measures the efficiency of the facility in generating revenue with the assets it has.

  • Earnings before interest, taxes, depreciation and amortization (EBITDA): A measure of a company's operating profitability. It is calculated as revenue - operating costs - depreciation - taxes

  • Reputation (REP): The reputation of the facility measured on a scale of 1-10

  • Economic indicators (ECON): The ratio of the revenue to the economic indicators. Economic indicator will be multiplied by the revenue for the corresponding scenario.

  • Demographics (DEMO): The ratio of the revenue to the demographics. Demographics will be multiplied by the revenue for the corresponding scenario.

Please note that this is not an extensive list of all the notations and financial analysis that can be used for this type of project. Additionally, these explanations are for demonstration purposes and the values used in the notation table may not reflect actual costs or revenue potential for a turf facility in Thunder Bay.


Here is an example of how you could calculate a comprehensive financial analysis for a new turf facility in Thunder Bay using Python:


import pandas as pd

# Assume the following values for the example
construction_cost = 500000 # in dollars
operating_cost = 120000 # in dollars
staffing_cost = 50000
maintenance_cost = 30000
utility_cost = 20000
other_operating_cost = 10000
number_of_users = 50000
number_of_bookings = 500
duration_of_booking = 2 # in hours
price_per_booking = 20 # in dollars
indirect_economic_impact = 100000 # in dollars
marketing_cost = 10000
debt_financing = 200000
equity_financing = 300000
tax = 30000
compliance_cost = 4000
insurance_cost = 15000
risk_management_cost = 10000
cost_of_capital = 50000
total_assets = 1000000
depreciation = 100000
reputation_score = 8
seasonality = 1.2
sensitivity = 1.1
competitor_revenue = 900000
SWOT_factors = 1.05
environmental_cost = 20000
customer_satisfaction = 9
political_social_factors = 1.03
technological_advancements = 1.02
economic_indicators = 1.01
demographics = 1.05

# Revenue calculation
revenue = (price_per_booking * number_of_bookings * duration_of_booking) + indirect_economic_impact - (operating_cost + construction_cost)

# Operating costs calculation
operating_cost = staffing_cost + maintenance_cost + utility_cost + other_operating_cost

# Cash flow calculation
cash_flow = revenue - operating_cost - construction_cost

# Break-even point calculation
break_even = construction_cost / (revenue - operating_cost)

# Return on investment calculation
return_on_investment = (revenue - construction_cost) / construction_cost

# Occupancy rate calculation
occupancy_rate = number_of_users / (number_of_bookings * duration_of_booking)

# Seasonality calculation
seasonality = revenue / seasonality

# Sensitivity analysis calculation
sensitivity = revenue / sensitivity

# Marketing and advertising calculation
marketing_advertising = marketing_cost / revenue

# Debt and equity financing calculation
debt_equity_financing = debt_financing / equity_financing

# Scenario analysis calculation
scenario_analysis = revenue / 1.05


# Competitive analysis calculation
competitive_analysis = revenue / competitor_revenue

# SWOT analysis calculation
SWOT_analysis = revenue / SWOT_factors

# Environmental and sustainability calculation
environmental_sustainability = environmental_cost / revenue

# Human resources calculation
human_resources = (staffing_cost + other_operating_cost) / revenue

# Customer satisfaction calculation
customer_satisfaction = customer_satisfaction / revenue

# Depreciation calculation
depreciation = depreciation / revenue

# Taxation calculation
taxation = tax / revenue

# Legal and regulatory compliance calculation
compliance = compliance_cost / revenue

# Insurance calculation
insurance = insurance_cost / revenue

#Risk management calculation risk_management = risk_management_cost / revenue  

# Cost of capital calculation cost_of_capital = cost_of_capital / revenue  

# Forecasting calculation forecasting = pd.read_csv('forecast_data.csv') # load forecast data from a csv file

# Net present value calculation net_present_value = sum(forecasting['NPV'])  

# Return on assets calculation return_on_assets = revenue / total_assets  

# Earnings before interest, taxes, depreciation, and amortization calculation EBITDA = revenue - operating_cost - depreciation - amortization  

# Reputation calculation reputation = reputation_score  

# Political and social factors calculation political_social = revenue * political_social_factors  

# Technological advancements calculation technological = revenue * technological_advancements 

# Economic indicators calculation economic = revenue * economic_indicators 

# Demographics calculation demographics = revenue * demographics  # Dataframe to store the results results = pd.DataFrame({'Metric': ['Revenue', 'Cash flow', 'Break-even point', 'Return on investment',                                   'Occupancy rate','Seasonality','Sensitivity Analysis', 'Marketing & Advertising',                                   'Debt & Equity Financing', 'Scenario Analysis', 'Competitive Analysis',                                   'SWOT Analysis', 'Environmental & Sustainability', 'Human Resources',                                   'Customer Satisfaction', 'Depreciation', 'Taxation', 'Compliance', 'Insurance',                                   'Risk Management', 'Cost of Capital', 'Forecasting', 'Net Present Value',                                   'Return on Assets', 'EBITDA', 'Reputation', 'Political & Social factors',                                   'Technological Advancements', 'Economic Indicators', 'Demographics'],                       'Value': [revenue, cash_flow, break_even, return_on_investment, occupancy_rate, seasonality,                                  sensitivity, marketing_advertising, debt_equity_financing, scenario_analysis,                                  competitive_analysis, SWOT_analysis, environmental_sustainability, human_resources,                                 customer_satisfaction, depreciation, taxation, compliance, insurance, risk_management,                                 cost_of_capital, forecasting, net_present_value, return_on_assets, EBITDA, reputation,                                 political_social, technological, economic, demographics]})  

print(results)

The Python code provided is a comprehensive financial analysis of an indoor turf facility in Thunder Bay. It includes calculations for various financial metrics such as revenue, cash flow, break-even point, return on investment, occupancy rate, seasonality, sensitivity analysis, marketing and advertising, debt and equity financing, scenario analysis, competitive analysis, SWOT analysis, environmental and sustainability, human resources, customer satisfaction, political and social factors, technological advancements, net present value, return on assets, earnings before interest, taxes, depreciation, and amortization, reputation, economic indicators, and demographics. These calculations are based on the assumptions of the values provided in the code, which are arbitrary and may not reflect actual costs or revenue potential for a turf facility in Thunder Bay.


The code uses the pandas library to perform the calculations and assigns the results to various variables. The results are then printed out, which allows the user to see the financial metrics and evaluate the feasibility, profitability, and sustainability of the facility.


It is important to note that while the code provides a comprehensive financial analysis, it is still a hypothetical example and it is important to conduct market research, feasibility studies and use actual data for the location of Thunder Bay before making any decisions on building an indoor turf facility.


Conclusion and Recommendation


In conclusion, building an indoor turf facility in Thunder Bay can be a complex and challenging task that requires a thorough understanding of the financial and economic factors involved. The use case table, along with the notation and financial analysis, provides a comprehensive overview of the potential benefits and costs associated with the development and operation of an indoor turf facility in Thunder Bay.

The use case table highlights the potential users and uses of the facility, such as sports teams, clubs, and schools, which can contribute to the indirect economic impact of the facility. It also illustrates how the facility can be used for various sports and activities, such as soccer, football, and lacrosse, which can increase the revenue potential of the facility.


The notation table and financial analysis provide a detailed understanding of the financial and economic factors that are essential for the successful development and operation of an indoor turf facility in Thunder Bay. The financial metrics, such as revenue, cash flow, break-even point, return on investment, occupancy rate, seasonality, sensitivity analysis, marketing and advertising, debt and equity financing, scenario analysis, competitive analysis, SWOT analysis, environmental and sustainability, human resources, customer satisfaction, political and social factors, technological advancements, net present value, return on assets, earnings before interest, taxes, depreciation, and amortization, reputation, economic indicators, and demographics, are used to evaluate the feasibility, profitability, and sustainability of the facility. Additionally, the table also helps to identify potential risks and opportunities, and to develop strategies for mitigating those risks and maximizing those opportunities.


Ultimately, whether the city of Thunder Bay should build an indoor turf facility depends on the results of a comprehensive financial and economic analysis that takes into account all of the relevant factors. It is important to consider the potential benefits and costs, as well as the risks and opportunities, associated with the development and operation of the facility.


It would be helpful to conduct market research, feasibility studies and use actual data for the location of Thunder Bay before making any decisions on building an indoor turf facility. Such research should take into account various factors like the population size, demographics, sports culture, and the number of existing sports facilities in the city. Additionally, it would be important to consider the potential impact on local businesses, job creation, and the overall economic development of the city.

It may also be important to consider the opinions and preferences of the local community, as well as the potential impact on the environment and on the quality of life of residents.


Ultimately, the city should weigh the potential benefits and costs, as well as the risks and opportunities, associated with the development and operation of the facility, and make a decision based on a comprehensive, data-driven analysis.

Hozzászólások


bottom of page