|
|
File #:
|
LM-2021-0165
Version:
1
|
Name:
|
|
|
Type:
|
Order
|
Status:
|
Passed
|
|
On agenda:
|
|
Final action:
|
5/26/2021
|
|
Title:
|
RALPH WALKER SKATING RINK ENTERPRISE FUND BUDGET
|
|
Attachments:
|
1. LM-2021-0165
|
Title
|
RALPH WALKER SKATING RINK ENTERPRISE FUND BUDGET |
|
Body |
|
|
ORDERED by the New Haven Board of Alders that the operating budget for the Skating |
|
budget for the Skating Rink Fund be and hereby is approved for FY 2021-2022 as follows: |
|
Revenue |
|
|
Ice Time Sales |
|
|
Ice Rental - Resident |
40,000 |
|
Ice Rental - Non-Resident |
80,000 |
|
Ice Rental - New Haven Public Schools |
4,000 |
|
Public Skating /Admissions |
|
|
Public Skating - Youth |
15,000 |
|
Public Skating - Adults |
15,000 |
|
Special Groups |
15,000 |
|
Programs |
|
|
Learn to Skate |
5,000 |
|
Pro Shop |
1,000 |
|
Parties |
5,000 |
|
Vending |
0 |
|
Total Revenues & Capital Reserves |
180,000 |
|
|
|
|
Administrative Expenses |
|
|
Management Fee |
0 |
|
Salaries |
60,000 |
|
Payroll Expenses |
4,500 |
|
Workers Compensation |
4,500 |
|
Sub-Total |
69,000 |
|
Operating Expenses |
|
|
Insurance |
0 |
|
Start up costs: ice making, ice painting, equipment start up |
15,000 |
|
Office Supplies |
0 |
|
Rink Supplies |
10,000 |
|
Rental Equipment |
2,500 |
|
Maintenance Repairs |
0 |
|
Marketing |
10,000 |
|
Sub-Total |
37,500 |
|
Capital Allocation |
|
|
General Repair |
0 |
|
Sub-Total Expenses |
106,500 |
|
|
|
|
Revenue Sharing (.30 percent of net) |
9,000 |
|
Repairs and Improvements, Facility & Equipment |
10,000 |
|
Total Expenses |
125,500 |
|
Allocated for Capital Projects |
0 |
|
Total Expenses & Capital Allocations |
125,500 |
|
Anticipated Balance, 2022 Season |
54,500 |
|