Marshant Museum Financial Analysis (MKTG 368W)

Marshant Museum Financial Analysis (MKTG 368W) - Pro Forma...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Pro Forma Income Statement Projected Analysis Operations 2004 2005 Income: Appropriations by Fannel County $1,786,929 $1,518,889.65 Memberships 2,917,325 2,917,325 Instituting Dollar Admission N/A 292,065.95 Contributions 338,664 287,864.40 Grants 763,581 649,043.85 Investment Income 27,878 23,696.30 Earnings from Endowment 673,805 572,734.25 Other 149,462 127,042.70 Total Revenue $6,657,644 $6,388,662.10 Expenses: Personnel $1,973,218 $1,775,896.20 Memberships 854,461 854,461 Publications/Public Information 594,067 594,067 Education 616,828 500,000 Administration 3,777,042 3,399,337.80 Total Expenses $7,815,616 $7,123,762 Operating Income ($1,157,972) ($735,099.90) Auxiliary Activities Revenue from Auxiliary: Special Exhibitions $1,655,200 $1,200,000 Museum Gift Shop 1,596,775 1,836,291.25 Skyline Buffet Restaurant 515,843 567,427.30 Museum Parking 131,512 131,512 Museum Association 337,136 337,136 Total Revenue from Auxiliary $4,236,466 $4,072,366.55 Expenses from Auxiliary: Special Exhibitions
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 01/29/2012 for the course MKTG 368W taught by Professor Tammymccullough during the Summer '11 term at Eastern Michigan University.

Page1 / 2

Marshant Museum Financial Analysis (MKTG 368W) - Pro Forma...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online