|
Fund; 252 Community Center- 4730 Banquet
<br />Center
<br />Expenditures
<br />Account
<br />Description
<br />2015
<br />2016
<br />2017
<br />2018
<br />Description
<br />1230
<br />Supplies, equipment
<br />2,500
<br />2,500
<br />2,500
<br />2,500
<br />Tables, minors,microphones, projectors, etc. for Banquet Room
<br />2,500 2,500 2,500
<br />2,500
<br />2999
<br />Allocation of supplies
<br />2,988
<br />3,128
<br />3,128
<br />4,332
<br />28%Allocation from overall building support
<br />2,988 3,128 3,128
<br />4,332
<br />3030
<br />Other professional services
<br />790
<br />2,000
<br />54,551
<br />1,250
<br />3,600
<br />500
<br />790
<br />2,000
<br />55,139
<br />1,250
<br />3,600
<br />500
<br />820
<br />2,000
<br />56,241
<br />1,250
<br />3,600
<br />500912,""211020
<br />835
<br />2,500
<br />58,667
<br />1,750
<br />12,000
<br />2.5%ofaudit (17-$32,800,18-$33,400)
<br />Miscellaneous professional services (I men service)
<br />Banquet facility management (21 % of279,364)
<br />Carpet cleaning 2 x year
<br />Extra stafffar large events
<br />Legal costs
<br />62,691 63,279 64,411
<br />3420
<br />Advertising & marketing
<br />500
<br />500
<br />500Website
<br />and traditional advertising, marketing
<br />500 500 500
<br />3430
<br />Printing
<br />250
<br />250
<br />250Brochures,
<br />flyers, etc.
<br />250 250 250
<br />3999
<br />Allocation ofutilities
<br />26,884
<br />17,644
<br />17,690
<br />28% Allocation from overall building utilities
<br />26,884 17,644 17,690
<br />4800
<br />Bonding & insurance
<br />2,100
<br />2,100
<br />2,100
<br />Insurance & bonding cost
<br />2,100 2,100 2,100
<br />5110
<br />Repairs, building & grounds
<br />1,200
<br />1,500
<br />1,200
<br />1,500
<br />5,000
<br />1,500
<br />1,200
<br />1,500
<br />Interior building repairs specific to the banquette center/center divider repairs
<br />Dance floor maintenance
<br />2,700 2,700 6,500
<br />2,700
<br />5130
<br />Repairs, equipment,600
<br />1,600
<br />1,600
<br />1,600
<br />Repairs to kitchen, audio system, and other banquette equipment
<br />l,600 1,600 1,600
<br />1,600
<br />5999
<br />Allocation of repairs
<br />6,728
<br />6,728
<br />6,728
<br />7,216
<br />28% Allocation from overall building repairs
<br />6,728 6,728 6,728
<br />7,216
<br />108,941 100,429 105,407 116,507
<br />4.93% -7.81% 4.96% 10.53%
<br />45
<br />
|