|
Current
<br /> Budget
<br /> Year to Date
<br />Actual
<br />% of
<br /> Budget
<br />Revenues:
<br /> Ice Rental $861,000 $333,049 38.68%
<br /> Admissions 6,000 12,488 208.13%
<br /> Dry Floor Events/Craft Shows 0 0 0.00%
<br /> Facility Rental 245,400 73,405 29.91%
<br /> Advertising/Naming Rights/Sponsorships 192,550 81,725 42.44%
<br /> Recreation fees (Skating/Hockey)160,000 76,077 47.55%
<br /> Concessions/catering/vending 363,000 180,823 49.81%
<br /> Other Revenues (interest, etc.)29,600 8,468 28.61%
<br /> Total Revenues $1,857,550 $766,033 41.24%
<br />Operating expenses:
<br /> Personal services $930,900 $374,545 40.23%
<br /> Supplies 197,550 88,564 44.83%
<br /> Other service charges 585,450 197,462 33.73%
<br /> Capital Outlay 141,750 0 0.00%
<br /> Total Expenditures $1,855,650 $660,571 35.60%
<br />Revenues over/(under) expenditures $1,900 $105,462
<br />CITY OF ELK RIVER
<br />FTCENTER - BUDGET TO ACTUAL
<br />MONTH ENDED MAY 31, 2025
<br />Budget, $1,857,550 Budget, $1,855,650
<br />Actual
<br />$766,033 Actual
<br />$660,571
<br />$0
<br />$200,000
<br />$400,000
<br />$600,000
<br />$800,000
<br />$1,000,000
<br />$1,200,000
<br />$1,400,000
<br />$1,600,000
<br />$1,800,000
<br />$2,000,000
<br /> Total Revenues Total Expenditures
<br />FTCenter
<br />MAY 2025
<br />Page 633 of 637
|