HomeMy WebLinkAboutACCAC May 21, 2007
o
NDOVER
etJmmvni3' ~J1fttr
Andover Community Center Advisory Commission
Monday, May 21, 2007
7:00 pm
Andover Community Center
Ice Arena Conference Room
1. Call to Order - 7 :00 p,m,
2, Approval of Minutes - Monday, April 16, 2007
3, 07/08 Fee Schedules
4. Review Final 2006 Audited Budget
5, Staff Update
6, Other Business
- Schedule Summer Meetings
7, Adjournment
o
o
o
c
CITY OF
NDOVE
15200 HANSON BLVD, . ANDOVER, MINNESOTA 55304 . (763) 767.5100
FAX (763) 755.2129 . WWW,CI.ANDOVER,MN,US
TO: Andover Community Center Advisory Commission
CC:
FROM: Erick Sutherland - Rec, Facility Manager
SUBJECT: Fee Increase
DATE: May 16, 2007
Attached is a breakdown of an option for us to generate the additional income we were looking
for without hitting Andover Youth Hockey so hard, By increasing our non-prime ice $10 per hour
instead bf $5 per hour and then adding in the already approved $5 increase in gym fees we get
very close to the original goal. After a small increase to the prime ice rate we will meet or
exceed our goal.
I have also attached the fee schedule again, but added in non-prime rates from other facilities,
As you can see we are on the low end at our current $125 per hour,
I will be happy to explain more at the upcoming meeting.
Erick Sutherland
o
tJ)
w
0 tJ)
<C c:> 0 0 0 0
w 00
00 c:> 0 0 0 0
a::: c:ic:i c c:i c:i .,; an
I/) I/) l"-
e.> OLO It) "':. N 'lI:t_ ,...,
00 Q .... .,;- .... "="~
Z 0' r-..' to: .... CO
- ~ "'" ....
W
W w w w ~
LL
a::: ...J
W ~
I- 0
Z I-
W ..
e.> 0 ::s
0
>- <::> .c
l{j .. ..
I- ~ CI)
c.. ::s
- ><0 0
Z 0 .c
e?~ 0 ..
~ :JC") .. c:i III
:E Q~ ::s .... c..
0 w 0
..s:::: >< .c " " C!
:E 00 .. ,,- ....
01.0 CI) lIS 0 W
0 0C") Q. I III ,,32
0 III III
e.> ."J C\lC\l 0 .. ... " 0
~ .,; ::s :J llS III
a::: o 0 I III
W" J:.I:: E :;
W (!) ,,0 Ql ::s 0
Q) " III CI) E
C > ."J CI) III III E 'C o.I::
~ en :J ... "i: a. J: Ql
I :J
0 s::: Q l!! 0 III D. c: Ill,~
~J:: s::: I 0 E 5-
C - ::s.I:: CI) S c:
(!) <::(32 00 .. Oi: L()
Z Q: J:IO <C ZIO D.r--.
Q),Q) C") Gl N -'<t
<C 0 .s:u: =N .I:! =10 <r-
<C . <C.
o Andover Community Center Fee Schedule
Ice Time - Prime $ 160,00 $ 165,00 $ 165,00 $ 170,00
Ice Time - Non Prime $ 120,00 $ 125,00 $ 125,00 $ 130,00
Open Skatina - Adult $ 4,00 $ 4,00 $ 4,00 $ 4,00
Open Skatina - Youth $ 3,00 $ 3,00 $ 3,00 $ 3,00
ICE ARENA
2005
2006
2007
Proposed
2007/2008
Court Rental - Prime $ 35,00 $ 35,00 $ 35,00 $ 38,00
Court Rental - Non Prime $ 30,00 $ 30,00 $ 30,00 $ 35,00
Weeknight/Weekend Open Gvm - Adult $ 3,00 $ 3,00 $ 3,00 $ 2.00
Weeknight/Weekend Ooen Gvm - Youth $ 1,00 $ 1,00 $ 1,00 $ 2.00
Weekday Open Gym - Adult $ 1,00 $ 1,00 $ 1,00 $ 2.00
Weekday Open Gym - Youth $ 1,00 $ 1.00 $ 1,00 $ 2,00
FIELD HOUSE
2005
2006
2007
Proposed
2007/08
Rental Fees would change 9/1/07
Open Gym Fees would change 6/1/07
0 Prime Ice Rental - Other Facilities 2006/07 2007/08
Bloomington $ 160.00 $ 160,00
Brooklyn Park $ 170.00 $ 175,00
Burnsville $ 170,00 $ 180,00
Centennial $ 140,00 $ 145,00
Chisago Lakes $ 150.00 $ 155.00
Coon Rapids $ 140.00 $ 155,00
Edina $ 165,00 $ 165,00
Elk River $ 155.00 $ 165,00
Maple Grove $ 165,00 $ 165,00
Plymouth $ 160,00 $ 165,00
Rogers $ 160,00 $ 160,00
White Bear Lake $ 155,00 $ 165,00
ODen Gym Fees - Other Facilities
Maple Grove
Ralia - Adult Volleyball
Rochester
Woodbury
Youth
Adult
$ 1,50 $ 3,00
$ - $ 5,00
$ 3,00 $ 4,00
$ 1,50 $ 3,00
Prime Gvm Rental Fees - Other Facilities
Anoka/Hennepin Schools
Plymouth - Soccer Field
Woodbury- Soccer Field
2007
$14,00/$20,00
$ 210,00
$ 155,00
o
o
o
~
t/)
~
~
t/)
w
~
~
~
~
t/)
~
o
I-
m
:I:
~
I
3:
o
:I:
t/)
I-
Z
w
:E
w
>
o
~
0..
:E
-
~
U>
Q)
.D
C)
'"
'(ii
.D
o
:s
o
......
I
......
-
o
Q)
ro
o
en
"
Gl
>
Gi
c.t
l!!
UI
Gl
UI
C
o
0.
2 f
<tl CIO
tl::N
;,;,
c:
"3:
.Q
:e
Q)
.s;:;
~
w
:E
o
:I:
.....
o
o
N
UI
C
o
:;:l
U>
Gl
E
ci.
C')
~ E E
~ ci ci.
~ 1M N
f! E " " E E.
:I ni e; e; ni
00'" '" 0 ni
:J:T"""Q)O>__O)
~r-'<tO'<t"'lt)<ON<O
~'t"""""-r-N'T""" T"""T"""T"""T"""
cn~(oNT"""~I.l)I.l)('t)CO
CIO<O<OC")N<Olt)C")C")C")
,..
CD
......
N '"'" ('I') T"""
NN......
1t)T""" T"""__('I') ('I")
"It
..,
N
....
c
o
i
N
'2
01
E'
o
ell
0.
::)
a;-
N
Ci)
c-
i~
-s g~ ~
en.JLI.
Gl
U
'E:
l:l)ll..
.5 .c
..:.:-
.. 0
01 0
ll..m
N
......
N N......
......N ......
Gl
t)
0...... i
:l'fi-ii)
'!::..,..-
- 01 Cl> UI
l/):i-~
:; -; l!! ll::
0_= III
0010_
m o:z: l/)
>-
; ~
~ ~ ~
~ ~ 0 c
~ t ~ ~
m ~ c 0
- ~ -.>--
~:; ~m
~Je -05-
m E ~.. ~
> m Q)
~c. 8.~
~E Gi ~:5 xi
~ 3 ~ _ ~ ~
~>. j! tn-c t::
~c Do :x~ 1!
-cO 15 lI)"U) 10
i~ ~I~]
CD ~ .0 Q) u>
Q) ~ ~ e ~ ~ ~
~B J:! m ~ m[ ~
"'C j Z Q) e E Q) Q) ~
!!~ f ~ ~ ~: ~
m ~&~ o~ i 5cm~~j
.. o~ cO: c u~a;Cico'~
~ = c ~ ~ =.. ~ ~ Q) lI) ~ ~ ~
o :8= ~ as o..ciDm-
.. ~~~ 'ffi~fl~ ~i~'~~~
5 ~~ ~m[g"Om~ooas;:
~ :JIBllill:~~);!
~;=.cCCCJ!OJ ~c:g~;::~(J
"'C = ! 2 ~ 2 ~ ~ ~ 0 g c. : ~ ~ ~
go:5Qi~~e~g. ~g.!g~~
~ z ~ $ W > ~ ~ m Z ~ ~ ~ > 0
o
....
III
.c
~
E
ci.
to
,
.c
Cl
::>
o
:5
~
e
o
'0
o
o
~
i?
e
~
..
t::
o
.<::
en
..
~ ~
.. '5
'0 0
~ 0
o en
;: 5
i!! 0
.. .<::
;: '0
~ ffi
> ~
.. B
J: III
'0 5
!! 0
g E
.5 .g
..
III
o
.<::
~
.<::
Cl
::>
o
:5
o
lE-
g
en
::>
.5!
Q;
en
.<::
o
::>
E
~ ~
o
o
o
o
C'-
l!!
Gl
E
.s
111
::s
u
..
::s
o
..
.e
..
i
.a
:=
Jl
l'II
E
o
-
-
c:
~
Gl
Gl
.c:,
-
.s
.S
't:l
"C
III
..
Gl
"C
'iij
C
o
U
Gl
~
"C
'S
o
.c:
I/)
'tG
.c:
3:
-ci en
Q) ::J
ffi ~ ~
t: .c Ii!
o '" >
.c '"
'" Q)
1: E
" 'E
"5 ..
8 ij;
!'! g
::J co
o "
.c 0
Q) '"
:5 "
-'" ..
" :c
L:_- Q)
:5
E
ci.
<'l
~
Q)
==
..
~
o
~
.2
"
Q)
Q)
.0
Q)
>
'"
.c
a; "
C)~
.8 ;:
Q) l'!
E "
'- co '5
.e--co
Q) " .0
'- :m ro
~ m r/)
~ Q)
Q) '2
11 So. :t:
CO Q) Q)
~:E
~(j)"O
:~ III ~
:0 E Q)
::J 0 Q)
~a.CI)Cf.)
~
ro
"
o
'5.
Q)
o
~
,!Il
~
'"
Q)
>-
'lh
..-
~
.e
"
2
~
~
~
Q.
m
~
0,
"
;S
o
Z
Cl
"
;S
o
Z
:E
Cl
::J
o
:5
ci
"
:E
15
z
E
Q)
:0
o
C.
'"
'"
~
Cl
"
:;;;
tv
Q.
m
:5
m
'E
Q)
E
E
o
o
~
Q)
>
Q)
(j)
ai
1'i
o
Q)
Q.
Q)
(;
~
>i
o
.c
m
Q)
:5
"
o
g>w
'(5 a.
e>E
~ e
"5 ~"E
~ 'E : 8.
o Q) 0
en > .~ 'C
10 ~ 11l"t)
o Qi Q)
g> c:~m
:i2 .2 :: ....
I- "0 m Q)
[ ES€>
~ e3:~
o c. 0 :i2
-g .~~co
~ 'EQ);:
'x -a Q)
-g m~ca
'" E Q.,!:
E'E .8g~
010 >-cQ)
~ a; 10;:0
'g"5 E.8-;;;
co 0 I en-
.sCC ~~~
~g :CUD)
.g ~ .~~6
~~ &~Sm
>c:c>>~O~1!
mOc:CD'2C'Do
~~'u;'Ui:E:C~
""'EQ)-"-
7;i~Q)6~~._g
C)i;Eroco
en ; ~ ~ .~--m
:goruffi:;-s
<(~~()o..o..
0,
"
:;;;
~
'"
Q.
15
o
J:
CJ
'"
E
o
ol::
Q)
E
o
o
'S
o
~
::J
o
:5
'~
>-
Q.
Q.
'"
.c
~
Q)
>
E
'"
E
ci.
'"
~
o
N
m
'C
"
Q)
;:
o
.c
m
Q)
:5
Q)
>
'"
:r:
Cl
"
:g
'"
0..
Cl
"
:E
15
z
"C
Gl
"C
Gl
Gl
C
111
III
~
2
III
'0
Q..
::J
;;:
o
e
~
o
E
-
C
Gl
>
Gl
..
Gl
~
.E
'0
Q)
Gl
"
Q)
.c
-
~
Qi
::Ji::
" al
Gl W
> >..
CD"$(
:I;:: Gl
.8 "
..r:;;.l!I
0:1;::
::> ::J
E'1ii
:... al
w m
.....a.
lii al
ooE:
~ g. ~~
o ..... <::
...., Q) :J'
~ '" E~
m 5 E'c
~ -; 82
Q) ~ Gl '"
'" al ..r:;; al
:J 0 ~3:
~ ~ ajCUO)
Gl ~ N;;:.E
.0 . 'ii) ~ ~
.5_ ,. ,~l!l 0 '" ala.
c: Gl <::'iij Gl
mO~U)(1) 't:
()'-a.ctJo Q)~E
-2EUJ~.2 D..0l_
....o-m .5'-w
tl)Q)-Nt..:' -0>
[ xc.. 8"00 m ~=o co e>
Cl >..- ..r=.!!l
-00>.1: ~Q)
~1V(/)Q)C/)tnU)>yj
:.J:2~d3D:~~3~
"0
"
al
1i5
~
Gl
'0
"
::l
.....
::l
co
<Ii
m
Q)
<::
'ijj
::>
.0
....
=
~
.9
=
=
-
Q.
...
o
o
-
Y..
h
=
=
N
~
~1~;;;:1
~ I=!A J
rn i'!E
~=!U
~/ON
QJ
U
~c:
o
~J::
QJ c:
~LL1
~
~
. - VI
"'CIJe
'DOlo
oCo
c::lJ::
",0",
i'CIJ
:~
.
.
.
V
It) .0 I-.. CO 0.. 0 ... N
CO CO CO CO CO 0.. 0.. '0..
~ C") N ... 0 0... CO .~
CO CO CO CO CO ""- I-..
0.. 0 ... N ('I) ~ It) ..0
..0 ..... " " ..... ..... "
CO ..... ..0 It) ~ ('I) N .-
.0 .0 ..0 ..0 ..0 .0 .0
_lit"",
.c
-
o
-JI-
It:
....g-
'"
..0 " CO 0.. 0
It) . It) It) It) ..0
It) ~ ('I) N .-
It) It) It) . It) It)
w
II)
::>
o
::t:
9
w
ii:
~
w
I-
Z
w
v
?:
z
::>
I:
I:
o
V
-
iJ
I:
>-
~
w
>
o
o
.Z
<
" ~
~ Cb b
[ a Sws t!
-g z 0 ~ s'.;
! a .a~:;; ~'g:!
116 c:,1l1 ~.~~g.-g OJ'~8e
CD .2.5 oacu..Coi:(E ~.a:.2Q)
...5 ...._I! '" ",,-0.2'!l! 1>>._ 18 1.00.05.0 ~
- ":I E &I) 'I:: s:: 0'" , U):J
J.g~.so'~~,8t-;: l!gta't!iS'i:"a:I
EE !0~ ...s--s-..~
:m'f~I~~~~1~=lg;~~~~
fhD:: eO 0 s"., D: Qtn:::c,J::)'E:cm.,g.
o.:MJ'~ol e~~'~~~~<E~
~c3,c]:' ti ~ €. ~&:l ~B 8 u ~ ~"~:J:
~~~mmd'_ NM~~ ~~~~g
G~.~~W~~ ~~~0 ~0~~~
o
..0 ..... co 0.. 0
~ ~ .'It 'It It)
It) ~ ('I) N .-
'~ ~ ~ ~ ~
('I) ~ It) ..0 ..... co 0.. 0
('I) ('I) ('I) ('I) C") C") ('I) ~
N .- 0 0.. 'CO ..... ..0 It)
('I) ('I) ('I) N N N N N
..... CO 0.. 0 ... N ('I) ~
... ... ... N N N N N
..0 It) ~ ('I) N .... . 0 0..
... ... ... .... ... ... ...
^eN\II'~H
'"
~ .
'~~
~:; m
::g of th
'H g. . ~
"" ii: ~. it.. ~
C!)~ "CI~ e,!G.ti.9 eC
.a'ii 8m ~.!.!!.!!g"CI <<ole
l~ ~~ =~.~CtI~ ~~E'"
~~ ~Qt U~~~~0mN~ c
ll...... "i;! j; ~ ~ U) ~ &~,,'i;Ii ~':9
"CI, XIlS,SCEcpC--Olil: :I'U)
cg ~m_os'~.~c=o<eu~
!lu~ fiiE~'S-E:~ ic~s5 C-I:D
~'~J~.~~~~'!~6~~~~!~
~~~i~-~!i~.dJ~~~~rg
z~>zo-~au>~~.c~w~o~
m ~ ::,~"~ t! ~:e f: ~ ~ ~.70 &1 ~':
0) '1'
~ rg
o a...
,,;e 3C
(l) aog >- II).S .
::J c 0 C. '0.5 CD
C :;-0 c So .c.t'll.;!;.....
. ".. 0 ,E . ~ ~ .c ~ ,m
= ~ 0;::( ,~ 0 m: .ttl"j; ~ 0 1:
C'f ECl5_=' o'.e"u c_Ql:aCtR~
o 0 &. QJ:I_c: ~ -;: 0 E:.c m.5 .
(,) ~ . c''! =,,0 o:L.w,:Q ~.o.mu, ~
G ee1;:l:O J:'13 ~:~:c g "u f! >it;;
C :z:8 ,ij!'-~ ~.E "O"o::~ .gc"iir~ i..' c1.~ ~
Z Gr lit. ,= ~ lI). . 0 C' Ill, ~ _ GJ
~ -B'-~-~'~.~.~~.~_~~8~~ i.t~
w ~1~0~~~;.~.e~,m~~~
..J > 5'~''i; o'-g f'~ iii.! l:~:: is
~!1:C.!lC~02<r;g:O!DO<O:!l:
:a:g 18.31 Ii; m m.2 ~ =-:2 :-&.,g = t;.1
o
III--
~ ~,. ~~ .\ ~_ _ r ~ ~ ~
. "0 c !! a ='3 -n.':'d J!I III g ft i'ii" CI e
" 0., z; . - 6.- c . ~ ,f, III 'a 0.-. C
e. .Q 1". - 1:1 ~ '10 ~.~ .1: ,,.!.! i &&.; E:,tl. 0 '~ },!';1 :;, ~
Q" G _ G ,2' t c ,. ;> a:: z' Ct ~ (; ';' 0 'I' .:o.~ e ... "C " S
Cz ~ "Olllil!t-~,ic'!... ec:-.c:..I~ I5.CD 2 iI. 'A.I!'tJ... I" E. t.. 0 w~
0_ .. c . ID ~J:,.. ""- Q," ='0" - C E,:-' ,1fJ.s
W. h~!~~!HilIH .5Ut!;lli~H'fUellU~~!~jlh~..i
fa d Hi ni.I~! ihl~.Ji!=:U ~~ t~lil.l.Hlfr 'irH ~ .g.'~ ~i sh ~
..Jm-;u..;wz;cg .~~i::U)"_O I:s,'Oiu e, ~18:;u..g=cr::!:cUJ:c:CI"I=i!:!"~>"bS-=
~.i'fj'~~-,~ j i i'! Ili-!'I~~.;1 Eli ;';.I"i -iJ,~:_;:!'I"'~.J;',a',: ~.",i,~:~:::!:~ I.~.I ~
il ..,s~ 3 r. 'C@". .. ,l!.~ E. .. 'C . 'C .. 'D ..'.". 'D E 0 fl. 0 "". "1~. .... a 0" W .:!! E. ..2.8 i.' "'.. .. U J ~!!l
i-c7j ~l5.:t5 :'z:iZ:lIo u. :..G:mwo.a. 'I:( C::aOC!lJZ iZi-2C1;W i-~ _ (J m..'z Q"',~fI)'"lIW 0:" ~w .-w~
... N ~.... lit lD to- _ 1ft ~-:::!~ :.:!~ e:':= = ~H::i fj-:3 ~.~ = ~.:S :u:::; =~ ~=',= ~=::nl:. ~ tI:::I!;~ :-:;;::
-2
a.
~
o
'D
...
~
'C
~
o
:s
:ii
~..
t
o
CITY OF ANDOVER, MINNESOTA
SPECIAL REVENUE FUND - COMMUNITY CENTER
SCHEDULE OF REVENUES, EXPENDITIJRES AND
CHANGES IN FUND BALANCES - BUDGET AND ACTUAL
For The Year Ended December 31, 2006
o
Variance with
Final Budget -
Budgeted Amounts Positive 2005
Original Final Actual (Negative) Actual
Revenues:
Charges for services
Ice Rental $ 293,000 $ 293,000 $ 326,705 $ 33,705 $ 316,977
Fieldhouse Rental 40,000 40,000 116,214 76,214 26,144
Concessions 25,000 25,000 108,119 83,119 39,521
Proshop 2,000 2,000 4,160 2,160 1,196
Vending 15,000 15,000 11,932 (3,068) 6,316
Advertising 35,000 35,000 16,531 (18,469) 7,416
Charges for services 410,000 410,000 583,661 173,661 397,570
Investment income 2,000 2,000 (20,584) (22,584) (12,343)
Miscellaneous 134,400 134,400 178,164 43,764 137,612
Total revenues 546,400 546,400 741,241 194,841 522,839
Expenditures:
Current:
Salaries & benefits 254,614 254,614 273,799 (19,185) 189,711
0 Depar1mental 35,200 35,200 100,288 (65,088) 77,360
Operating 311,705 311,705 336,506 (24,80 I) 313,220
Professional services 15,000 15,000 37,553 (22,553) 9,609
Current 616,519 616,519 748,146 (131,627) 589,900
Revenue over (under) expenditures (70,119) (70,119) (6,905) 63,214 (67,061)
Other financing sources (uses)
Transfers in 4,216
Transfers out (284,013) (284,013) (434,309)
Total financing sources (uses) (284,013) (284,013) (430,093)
Net increase (decrease) in fund balance $ (70,119) $ (70,119) (290,918) $ (220,799) (497,154)
Fund balance (deficit) . Januaty I (20,431) 476,723
Fund balance (deficit) - December 31 $ (311,349) $ (20,431)
o
General Ledger
0 Expense vs Budget By Fund
User: Ibrezink
Printed: 05/14/07 16:23:54
Period 13 - 13
Fiscal Year 2006 . 2006
2006 2006 2006 2006 2006 2005
Account Number Description Bndget MTD YTD Avail % Avail P-YTD
2130 Community Center
44000 Community Center
Salaries & Benefits
2130-44000-60110 Salaries - Regular 200,502.00 0.00 71,257.19 129,244.81 64.46 148,957.17
2130-44000-60210 FICA 12,431.00 0,00 4,275,87 8,155.13 65,60 8,068,13
2130-44000-60220 Medicare 2,907.00 0.00 1,000.Q7 1,906.93 65.60 1,886.94
2130-44000-60310 Health Insurance 12,956.00 0.00 7,046.04 5,909.96 45.62 11,793.77
2130-44000-60320 Dental Insurance 784.00 0.00 367.39 416,61 53.14 744.65
2130-44000-60330 Life Insurance 32.00 0,00 22.14 9,86 30.81 46.03
2130-44000-60340 Long. Tenn Disability 261.00 0.00 156.88 104.12 39.89 265.71
2130-44000-60410 PERA 12,030.00 0.00 3,903.73 8,126.27 67.55 5,537.15
2130-44000-60520 Workers Comp 2,506,00 0.00 2,506.00 0.00 0.00 2,146.00
2130-44000-60990 Inter-City Labor Allocation 10,205.00 0.00 0.00 10,205.00 100.00 0.00
0 Salaries & Benefits 254,614.00 0.00 90,535.31 164,078.69 64,44 179,445.55
Departmental
2130-44000-61005 Supplies - General 3,000,00 0.00 612,91 2,387.09 79.57 2,543,92
2130-44000-61020 Supplies - Operating 17,500.00 0.00 14,169.27 3,330.73 19.03 28,154.68
2130-44000-61025 Supplies - Cleaning 5,000.00 0.00 0,00 5,000.00 100.00 971.83
2130-44000-61050 Supplies - Diesel Fuel 0.00 0.00 145.69 -145.69 0.00 0.00
213 0-44000-611 05 R & M Supplies - General 5,000.00 0.00 6.38 4,993.62 99.87 3,089.35
2130-44000-61120 R & M Supplies - Building 0.00 0.00 -96,91 96,91 0,00 3,594.68
2130-44000-61205 Small & Expend. Small Tools 2,500.00 0.00 1,680,88 819.12 32.76 506.29
2130-44000-61210 Small & Expend. Office Equipm 0.00 0.00 473.61 -473,61 0.00 790.23
2130-44000-61310 Meals / Lodging 1,000.00 0.00 0.00 1,000,00 100.00 1,093.45
2130-44000-61320 Annual Dues / Licenses 600.00 0.00 135.00 465.00 77.50 10.00
2130-44000-61410 Transportation / Mileage 600.00 0.00 103.24 '496.76 82.79 352.25
Departmental 35,200.00 0.00 17,230.07 17,969.93 51.05 41,106,68
Operating
2130-44000-62005 Electric 175,000.00 0.00 132,759,87 42,240,13 24,14 124,973.53
2130-44000-620 10 Water & Sewer Service 6,000.00 0.00 5,095.01 904,99 15,08 3,018.04
2130-44000-62015 Natural Gas 110,000.00 0.00 156,781.14 -46,781.14 -42.53 149,112,82
2130-44000-62020 Refuse Collection 2,200.00 0.00 4,038.22 -1,838.22 -83.56 3,108.75
2130-44000-62030 Telephone 4,600.00 0.00 5,439,78 -839.78 -18.26 4,772.33
Q 2130-44000-62100 Insurance 10,300.00 0.00 10,300.00 0.00 0.00 10,000,00
2130-44000-62200 Rentals 0.00 0.00 742.59 -742.59 0,00 8,213.49
2130-44000-62205 Central Equipment Services 3,605.00 0.00 3,605.00 0.00 0,00 3,500.00
2130-44000.62300 Equipment Maintenance Contract 0.00 0.00 4,666,91 -4,666,91 0,00 365.00
2130-44000-62305 Software Maintenance Contracts 0.00 0,00 481.18 .481.18 0.00 450.00
2006 2006 2006 2006 2006 2005 ,
Account Number Description Budget MTD YTD Avail % Avail P-YTD
Operating 311,705.00 0.00 323,909,70 -12,204,70 -3.92 307,513.96 0
Professional Services
2130-44000-63005 Professional Services 5,000.00 0,00 2,258.50 2,741.50 54.83 1,440.00
2130.44000-63010 Contractual Services 5,000.00 0,00 8,366,91 .3,366.91 -67.34 1,188.21
2130-44000-63025 Publishing 5,000.00 0,00 747,00 4,253,00 85.06 318.00
2130-44000-63030 Printing 0.00 0,00 7,491.83 -7,491.83 0.00 105,44
2130.44000-63105 R & M Labor - Building 0.00 0,00 3,342.88 -3,342.88 0.00 6,203.48
Professional Services 15,000.00 0.00 22,207.12 -7,207.12 -48.05 9,255.13
44000 Community Center 616,519,00 0.00 453,882,20 162,636,80 26.38 537,321.32
44100 Concessions
Salaries & Benefits
2130-44100-60110 Salaries - Regular 0.00 0.00 43,608.38 -43,608.38 0.00 9,559.77
2130-44100-60210 FICA 0.00 0.00 2,658.73 -2,658.73 0.00 572.20
2130.44100-60220 Medicare 0.00 0.00 621.80 -621.80 0,00 133,87
2130-44100-60320 Dental Insurance 0.00 0,00 0,07 -0,07 0.00 0.00
2130-44100-60330 Life Insurance 0,00 0.00 0.01 -0,01 0.00 0.00
2130-44100-60410 PERA 0,00 0.00 1,035.66 -1,035.66 0.00 0.00
Salaries & Benefits 0.00 0.00 47,924,65 -47,924,65 0,00 10,265,84 0
Departmental
2130-44100-61005 Supplies - General 0.00 0,00 335.20 -335.20 0.00 655,94
2130-44100-61020 Supplies - Operating 0.00 0.00 9,568.63 -9,568.63 0,00 5,645.00
2130-44100-61025 Supplies - Cleaning 0.00 O.On 5.33 -5.33 0.00 0.00
2130-44100-61205 Small & Expend - Small Tools 0.00 0.00 420.00 -420,00 0,00 1,304.28
2130-44 J 00-612 I 0 Small & Expend - Office Equipm 0.00 0,00 403.60 -403.60 0,00 0,00
2130-44100-61245 lterns for Resale 0,00 0,00 49,027.97 -49,027,97 0.00 16,245.62
2130-44100-61320 Annual Dues / Licenses 0.00 0,00 600,00 -600.00 0.00 938.50
Departmental 0.00 0.00 60,360.73 -60,360,73 0.00 24,789.34
Operating
2130-44100-62005 Electric 0,00 0.00 8,474.04 -8,474.04 0.00 5,265.64
2130-44100-62010 Water & Sewer Service 0.00 0.00 325.22 -325.22 0.00 60.96
2130-44100.62020 Refuse Collection 0,00 0.00 1,344.88 -1,344.88 0,00 379,00
2130-44100-62200 Rentals 0.00 0.00 1,671.51 -1,671.51 0.00 0.00
Operating 0,00 0.00 11,815,65 -11,815.65 0,00 5,705.60
Professional Services
2130-44100-63010 Contractual Services 0,00 0.00 1,573.31 -1,573.31 0,00 0.00
2130-44100-63100 R & M Labor - General 0.00 0,00 611.18 -611.18 0.00 194.50
Professional Services 0.00 0.00 2,184.49 -2,184.49 0.00 194.50 0
44100 Concessions 0.00 0.00 122,285.52 -122,285.52 0.00 40,955.28
44200 Pro Shop
2006 2006 2006 2006 2006 2005
Account Number Description Budget MTD YTD Avail % Avail P-YTD
0
Departmental
2130-44200-61005 Supplies - General 0.00 0.00 290,62 -290.62 0.00 0.00
2130-44200-61020 Supplies - Operating 0,00 0.00 1,794,80 -1,794,80 0.00 0,00
2130-44200-61245 Items for Resale 0.00 0,00 796.34 -796.34 0.00 206.70
Departmental 0,00 0,00 2,881.76 .2,881.76 0.00 206.70
44200 Pro Sbop 0.00 0,00 2,881.76 -2,881,76 0,00 206,70
44300 Ice Arena
Salaries & Benefits
2130-44300-60110 Salaries - Regular 0.00 0.00 97,979.74 -97,979,74 0,00 0.00
2130-44300-60210 FICA 0.00 0.00 5,786.15 -5,786.15 0.00 0.00
2130-44300-60220 Medicare 0.00 0.00 1,353.34 -1,353.34 0.00 0.00
2130-44300-60310 Health Insurance 0.00 0.00 5,230.05 -5,230.05 0.00 0.00
2130-44300-60320 Dental Insurance 0.00 0.00 437.80 -437.80 0.00 0,00
2130-44300-60330 Life Insurance 0.00 0.00 26,40 -26.40 0.00 0,00
2130-44300-60340 Long. Tenn Disability 0.00 0.00 185.32 -185.32 0.00 0,00
2130-44300-60410 PERA 0.00 0.00 4,722.70 -4,722.70 0.00 0.00
Salaries & Benefits 0.00 0.00 115,721.50 -115,721.50 0,00 0.00
0 Departmental
2130-44300-61005 Supplies - General 0.00 0.00 454.14 -454.14 0.00 0.00
2130-44300-61020 Supplies - Operating 0.00 0.00 6,291.62 -6,291.62 0.00 0.00
2130-44300-61105 R & M Supplies. General 0.00 0.00 318.67 -318.67 0,00 0,00
2130-44300-61120 R & M Supplies - Building 0.00 0.00 754.48 .754.48 0,00 0.00
2130-44300-61310 Meals f Lodging 0,00 0,00 562.32 .562.32 0.00 0.00
2130-44300-61315 Continuing Education 0.00 0.00 500,00 -500,00 0,00 0.00
2130-44300-61410 Transportation f Mileage 0.00 0.00 5.00 -5.00 .0,00 0.00
Departmental 0.00 0.00 8,886.23 -8,886.23 0.00 0.00
Professional Services
2130-44300-63005 Professional Services 0.00 0.00 3,230.00 -3,230.00 0.00 0,00
2130-44300.63010 Contractual Services 0,00 0.00 750.00 -750.00 0.00 0,00
2130-44300-63025 Publishing 0,00 0.00 200.00 -200.00 0.00 0,00
2130-44300-63100 R & M Labor - General 0.00 0.00 3,738.73 -3,738.73 0,00 0,00
2130-44300-63105 R & M Labor - Building 0.00 0.00 3,106.11 -3,106.11 0.00 0.00
Professional Services 0.00 0.00 11,024.84 -11,024.84 0.00 0,00
44300 Ice Arena 0.00 0.00 135,632,57 -135,632.57 0,00 0,00
44400 Fieldbouse
Salaries & Benefits
0 2130-44400-60110 Salaries - Regular 0.00 0,00 18,256.96 -18,256.96 0.00 0.00
2130-44400-60210 FICA 0.00 0.00 1,099.50 -1,099.50 0,00 0,00
2130.44400-60220 Medicare 0.00 0.00 257.23 -257.23 0.00 0.00
2130-44400-60410 PERA 0.00 0.00 3,23 -3.23 0.00 0.00
Salaries & Benefits 0.00 0.00 19,616,92 -19,616.92 0,00 0.00
o
2006 2006 2006 2006 2006 2005
Account Number Description Budget MTD YTD Avail % Avail P- YTD
0
Expense Total 900,532.00 0.00 1,032,158.82 -13 1,626,82 -14,62 578,483.30
o
o
....'
~
General Ledger
0 Revenue vs Budget By Fund
User: Ibrezink
Printed: 05/14/07 16:23:09
Period 13 - 13
Fiscal Year 2006 - 2006
2006 2006 2006 2006 2006 2005
Account Number Description Budget MTD YTD Avail % Avail P-YTD
2130 Community Center
44000 Community Center
Charges for Services
2130-44000-55505 lee Rental 0.00 0.00 0.00 0,00 0.00 -275,443.53
2130-44000.55506 Ice'Rental - Taxable 0.00 0.00 0,00 0.00 0,00 -22;576, I 6
2130-44000.55510 Open Skate 0,00 0.00 0.00 0.00 0.00 -6,738.60
2130-44000.55520 Fieldhouse Rental 0.00 0,00 -150.00/ 150.00 0,00 -13,562,28
2130-44000-55521 Fieldhouse Rental - Taxable 0.00 0.00 0.00 0.00 0.00 -4,890.07
2130-44000-55522 Open Fieldhouse 0,00 0.00 0.00 0.00 0.00 -5,483.36
2130-44000.55530 Fee Admissions 0.00 0.00 0.00/ 0.00 0,00 -12,217,75
2130-44000.55550 Equipment Rental 0.00 0.00 .578.00 578.00 0.00 -2,208,75
2130-44000-55570 Vending Machines -15,000,001 0,00 -10,083,33/ -4,916,67 32.78 -6,316.21
0 2130-44000.55580 Advertising 0.00 0,00 0,00 0,00 0.00 -7,415.67
Charges for Services -15,000.00 0.00 -10,811.33 -4,188.67 27.92 -356,852.38
Miscellaneous Revenue
2130-44000-58100 Refunds & Reimbursements -60,000,001 0.00 -78,688.11/ 18,688.11 -31.15 -38,677.20
2130-44000.58105 Rent 0.00 0.00 0.00 0.00 0,00 -288.83
Miscellaneous Revenue -60,000.00 0.00 .78,688.11 18,688.11 -31.15 -38,966.03
44100 Concessions
Charges for Services
2130-44100.55540 Concessions j 0.00 -108,118.51/ 83,118.51 -332.47 -39,520.83
-25,000,00
Charges for Services -25,000.00 0.00 -108,118.51 83,118.51 -332.47 -39,520.83
44200 Pro Shop
Charges for Services
2130-44200-55515 Skate Sharpening -2,000.Ol 0.00 -1,599.00l -401.00 20,05 0.00
2130-44200-55516 Merchandise 0.00 0,00 -2,561.50 2,561.50 0.00 -1,196.00
Charges for Services -2,000.00 0.00 -4,160.50 2,160.50 -108.03 -1,196.00
44300 Ice Arena
Charges for Services -274,000.00 r I
2130-44300-55505 Ice Rental 0.00 -258,325.50 I -15,674.50 5.72 0.00
0 2130-44300.55506 Ice Rental - Taxable 0.00 0.00 -36,171.53 ! 36,171.53 0.00 0.00
2130-44300-55510 Open Skate -10,000,00 I 0.00 -21,154.66 11,154.66 -111.55 0,00
2130-44300-55530 Fee Admissions .9,000.00 ! 0.00 -11,053.00 2,053.00 -22.81 0.00
i
2130-44300-55570 Vending Machines 0.00 ! 0.00 .1,848,77 1,848.77 0.00 0.00
2130-44300.55580 Advertising .35,000.00 : 0.00 -13,590.50 .21,409.50 61.17 0,00
Charges for Services -328,000.00 0,00 -342,143.96 14,143.96 -4.31 0.00
o
...
i
-"
2006 2006 2006 2006 2006 2005
Account Number Description Budget MTD YTD Avail % Avail P-YTD
0
Revenue Total .546,400.00 0,00 -741,241.25 194,841.25 35,66 -537,290,14
o
o
~
1685 CROSSTOWN BOULEVARD N,W. . ANDOVER, MINNESOTA 55304 . (763) 755-5100
FAX (763) 755-8923 . WWW,CI.ANDOVER.MN,US
Prioritization Of Use For Facility Areas
Andover Community Center 15200 Hanson Boulevard Andover, MN 55304
Telephone (763) 767-5166. Fax (763) 755-2893. www.andovercc.org
Due to the large number of organizations that request the Community Center facilities, it is necessary to
establish a reservation priority to ensure that Community Center facilities are made available to best meet
community needs.
The following list pertains to: Multi-Purpose Rooms, Field House, Ice Arena
User Priority
1. City activities, programs or services.
2. City sponsored groups or resident non-profit civic organizations that sponsor community-wide
public services activities.
3. City sponsored groups, resident groups/organizations, churches, resident civic and non-profit
civic organizations who schedule the facility for activities specific to the organization's purpose
for operation.
4. Andover school sponsored programs and events.
5. Individual residents for private use.
6. Resident commerciallbusiness use,
7. Other governmental units serving Andover residents.
8. Non-resident civic and non-profit groups and non-resident individuals,
9, All other authorized groups to include non-resident, commercial and profit groups, or
governmental units,
ICE ARENA / FIELD HOUSE PRIORITY CLASSIFICATION OF USERS
An efficient balance of prime-time hours shall be allocated between skating lessons, figure skating, public
skating and hockey in the ice arena. Basketball, volleyball, soccer, open gym times in the field house.
The following times are considered prime hours.
Monday - Friday: 4:30pm - !0:00pm (Sept. 1 - Oct. 1 & Mar. 15 - May 31)
Monday - Friday: 2:30pri1- 10:00pm (October 2 - March 14)
Saturday - Sunday 7:00am - 10:00pm (Sept 1- May 31)
All tournaments and other multi-day events will be charged Prime Rates regardless of time of day, year, or
hour rented.
NOTE:
Prime time and non-prime time is used during the peak ice period/field house usage, One
rate is assigned to off peak or the summer season.
Percentages of prime time use allotted to the respective programming. The projected percentages are to
be a guide for balancing out the ice arena use in one calendar year of scheduled time considered to be
"prime time".
Public skate/open gym: weekdays, Friday evenings, Sunday afternoons ................~....................................... 10%
Skating lessons/community ed .............,.",............."......................."....,.....................................,........,......, .... 10%
'I
Youth hockey, basketball, volleyball, soccer, boys & girls.............................................................................. 50%
High school use, boys & girls .............................................................,.,......................."..........,.........,.............25%
Other independent users to include resident and non-resident groups will be scheduled
depending upon availability of ice/gym time...................."".,........",....".......",.......",....,......"...,...........,...,....., 5%
1 Percentage is dependent upon demand. :
2 Each organization is responsible to distribute time fairly with respect to gender.
The priority for reservations will be based on the priority classification of users as listed below. The order'
of priority for scheduling of ice timet field house to Major User is listed below. (A Major Users is a
group/person scheduling over 50 hours per year.)
1. City activities and programs.
2. Andover High School hockey practices and games; upon limits mutually agreed upon.
3. Andover Youth Associations for youth boys and girls based upon limits mutually agreed upon.
4. Other independent organizations conducting clinics, leagues or tournaments.
5, Other associations or organizations requesting 100 or more hours per year.
After the above groups have been scheduled respectively, ice time / field house for Minor Users (less thim
20 hours per year) will be scheduled on a first-come, first-serve basis. This includes, but is not limited to,
public schools and parochial curriculum use.
1. City sponsored groups or resident non-profit civic organizations thaCsponsor community-wide
public service activities. .
2. City sponsored groups, resident groups/organizations, resident civic and non-profit civic
organizations that schedule the facility for activities specific to the organization.
3. Andover sponsored programs and events.
4. Private use by individual residents,
5. Resident commerciallbusiness use,
6. Individual non-residents, non-resident civic and non-profit groups.
7. All other authorized groups to include non-resident, commercial and profit groups, church or
governmental units.