|
CITY OF ELK RIVER
<br />MULTIPURPOSE FACILITY - BUDGET TO ACTUAL
<br />MONTH ENDED AUGUST, 2023
<br />Revenues:
<br />Ice Rental
<br />Admissions
<br />Dry Floor Events/Craft Shows
<br />Facility Rental
<br />Advertising/Naming Rights/Sponsorships
<br />Recreation fees (Skating/Hockey)
<br />Concessions/vending
<br />Other Revenues (interest, etc.)
<br />Use of Fund Balance
<br />Total Revenues
<br />Operating expenses:
<br />Personal services
<br />Supplies
<br />Other service charges
<br />Capital Outlay
<br />Total Expenditures
<br />Revenues over/(under) expenditures
<br />$0
<br />$414,958
<br />22,470
<br />6,566
<br />120,105
<br />45,950
<br />179,424
<br />80,068
<br />58,635
<br />0
<br />$928,177
<br />$605,286
<br />94, 5 80
<br />400,189
<br />0
<br />$1,100,055
<br />($171,878)
<br />49.99%
<br />5 6.18%
<br />131.32%
<br />50.44%
<br />27.35%
<br />102.53%
<br />72.79%
<br />421.83%
<br />0.00%
<br />55.24%
<br />65.95%
<br />91.96%
<br />87.43%
<br />0.00%
<br />65.47%
<br />FTCenter
<br />August 2023
<br />$1,800,000
<br />$1,600,000
<br />$1,400,000
<br />$1,200,000
<br />$1,000,000
<br />$800,000
<br />$600,000
<br />$400,000
<br />$200,000
<br />$0
<br />Budget, $1,680,350
<br />Actual
<br />$928,177
<br />Total Revenues
<br />Actual
<br />$1,100,055
<br />Total Expenditures
<br />Current Year to Date % of
<br />Budget Actual Budget
<br />$830,000
<br />40,000
<br />5,000
<br />238,100
<br />168,000
<br />175,000
<br />110,000
<br />13,900
<br />100,350
<br />$1,680,350
<br />$917,800
<br />102,850
<br />457,700
<br />202,000
<br />$1,680,350
<br />Budget, $1,680,350
<br />
|