|
Elk River Ice Arena
<br /> Revenue and Expenditure Summary
<br /> For the Period Ending October 30,2012
<br /> 10130
<br /> 2013 2012 2012 2011 2010
<br /> Requested Budget YTD Actual Actual
<br /> REVENUES
<br /> Ice Rental 493,000 488,000 305,100 493,698 478393
<br /> Recreation Programs** 100,500 95,800 71,317 89,346 94,688
<br /> Admissions 25,500 22,900 14,639 25,630 22,573
<br /> Sign Rental 18,000 17,500 2,210 18,086 18,002
<br /> Dry Floor Events 19,500 17,400 17,468 19,518 17,442
<br /> Vending 11,800 14,000 10,458 11,796 13,012
<br /> Skate Sharpening 4,300 4,300 2,802 4,223 4,372
<br /> Building Rent 2,600 2,600 - 2,600 2,600
<br /> Other Mdse Sales/Misc. 3,050 2,900 2,047 2,849 2,027
<br /> TOTAL 678,250 665,400 426,041 667,746 653,109
<br /> EXPENDITURES
<br /> Personal Service 287,500 294,450 231,665 265,932 266,627
<br /> Other Operating Expenditures 235,450 220,000 154,805 232,895 235,281
<br /> Vending Mdse for Resale 7,000 8,000 4,525 6,098 6,958
<br /> Other Mdse for Resale 900 600 - 840 237
<br /> Recreation Programs 51,850 53,750 28,340 34,121 40,037
<br /> TOTAL 582,700 576,800 419,335 539,886 549,140
<br /> CONCESSIONS
<br /> Sales 78,000 69,000 46,639 77,768 69,132
<br /> Less: Product&Supplies 26,900 24,450 10,514 32,990 31,988
<br /> Salaries 23,100 22,700 20,568 20,084 17,655
<br /> Net Profit 28,000 21,850 15,557 24,694 19,489
<br /> OPERATING INCOME(LOSS) 123,550 110,450 22,263 152,554 123,458
<br /> Capital Outlay 357,300 20,500 17,786 42,143 -
<br /> Building Debt* - - - 200,780 199,900
<br /> NET INCOME(LOSS) (233,750) 89,950 4,477 (90,369) (76,442)
<br /> Other Income
<br /> Contributions/Rebates 7,300 - 3,997 7,012 6,743
<br /> Grant Contribution - - - - (39,417)
<br /> Transfers In
<br /> Capital Outlay-Liquor Fund 137,500 - - - -
<br /> General Fund - - - 90,369 76,442
<br /> Beginning Fund Balance 88,950
<br /> Change/Ending in Fund Balance - 89,950 8,474 7,012 (32,674)
<br /> `=building debt paid on 12/01/2011
<br /> `=Recreation program revenues includes Hockey and Skating programs
<br /> 11/07/2012 .
<br />
|