RECREATION CENTERS <strong>2012</strong> BUDGET REVENUE EXPENSE NET REV OVER EXP RECREATION CENTERS: GENERAL ADMINISTRATION $ - $ 299,960 $ (299,960) SHERIDAN RECREATION CENTER: OPERATIONS 37,390 161,624 (124,234) MAINTENANCE - 82,050 (82,050) FITNESS 11,160 8,377 2,783 CULTURAL ARTS $32,166 32,166 - TOTAL SHERIDAN RECREATION CENTER 80,716 284,217 (203,501) DOUGLAS H. BUCK COMMUNITY RECREATION CENTER: OPERATIONS $367,759 384,807 (17,048) MAINTENANCE - 238,930 (238,930) AQUATICS 206,458 308,341 (101,883) STAR (THERAPEUTIC ACTIVE REC) 82,048 110,062 (28,014) SENIOR PROGRAM 156,810 190,750 (33,940) CULTURAL ARTS 45,919 48,626 (2,707) REC "N" ROCK 7,900 4,805 3,095 FITNESS 242,892 204,130 38,762 TOTAL DOUGLAS H. BUCK COMMUNITY RECREATION CENTER 1,109,786 1,490,451 (380,665) LONE TREE RECREATION CENTER: OPERATIONS 368,271 415,368 (47,097) MAINTENANCE - 241,923 (241,923) AQUATICS 288,013 386,577 (98,564) SENIOR PROGRAM 3,050 1,637 1,413 SCHOOL AGE CHILD CARE 88,382 81,352 7,030 CULTURAL ARTS 78,907 77,318 1,589 REC "N" ROCK 18,440 12,304 6,137 FITNESS 235,760 180,125 55,635 TOTAL LONE TREE RECREATION CENTER 1,080,823 1,396,603 (315,780) GOODSON RECREATION CENTER: OPERATIONS 430,475 401,439 29,036 MAINTENANCE - 355,484 (355,484) AQUATICS 187,771 265,169 (77,399) GYMNASTICS 288,889 195,939 92,950 COURT SPORTS 28,374 37,484 (9,110) CHILD DISCOVERY TIME 232,079 194,421 37,658 SENIOR PROGRAM 1,445 1,004 441 CULTURAL ARTS 191,736 190,358 1,378 SCHOOL AGE CHILD CARE 91,639 88,974 2,665 REC "N" ROCK 16,250 11,426 4,825 FITNESS 647,796 417,575 230,221 KIDS FIT FUN MOBILE PLAYGROUND 600 598 2 SPECIAL EVENTS 5,000 5,000 - TOTAL GOODSON RECREATION CENTER 2,122,054 2,164,871 (42,818) TOTAL RECREATION CENTERS $ 4,393,379 $ 5,636,103 $ (1,242,724) 170
RECREATION CENTERS <strong>2012</strong> <strong>Budget</strong> GENERAL AND ADMINISTRATION Expenditures: 31-60-01-100-5001 Full-time Salaries $ 185,655 31-60-01-100-5009 Fringe Benefits 44,956 31-60-01-100-5201 Office Supplies 2,000 31-60-01-100-5204 Postage 100 31-60-01-100-5205 Program Supplies 10,000 31-60-01-100-5230 Printing/Copies 100 31-60-01-100-5403 Telephone 2,000 31-60-01-100-5803 Dues & Memberships 3,994 31-60-01-100-5805 Staff Development 16,016 31-60-01-100-5812 Uniforms 2,000 31-80-00-970-9001 Siemens Principal Payment 32,705 31-80-00-970-9002 Siemens Interest Payment 434 Total General <strong>and</strong> Administration Expendi $ 299,960 171