Myrtle Beach Sports Center Total Revenue & Expenses
2015 - 2016 2016 - 2017 2017 - 2018
Revenue
Basketball Tournaments (Rental and Facility Fees) $335,682 $330,939 $340,217
Volleyball Tournaments (Rental and Facility Fees) $74,741 $107,992 $96,630
Cheer Events (Rental and Facility Fees) $33,976 $52,887 $67,900
Gymnastics Events (Rental and Facility Fees) $24,543 $67,370 $32,100
Other Tourism Events (Rental and Facility Fees) $66,462 $35,162 $7,000
Local Events (Rental) $31,339 $24,352 $45,000
Local Rentals (Basketball & Volleyball Court Rental) $56,168 $58,017 $58,900
Food & Beverage $104,982 $321,477 $359,964
Parking $119,099 $128,942 $137,347
Hotel Rebates $31,714 $14,448 --
Sponsorship $225,045 $234,585 $250,000
Other Miscellaneous Income $3,801 $12,235 $16,000
Recovered Expenses $34,705 $85,010 $91,000
Total Revenue $1,142,257 $1,473,416 $1,502,058
Expenses
Basketball Tournaments (Rental and Facility Fees) $27,280 $13,598 $12,805
Volleyball Tournaments (Rental and Facility Fees) $3,959 $4,332 $3,449
Cheer Events (Rental and Facility Fees) $1,439 $2,608 $3,055
Gymnastics Events (Rental and Facility Fees) $959 2803 $1,035
Other Tourism Events (Rental and Facility Fees) $4,764 $1,939 $490
Local Events (Rental) $1,439 $1,019 $2,269
Local Rentals (Basketball & Volleyball Court Rental) -- $136 $589
Food & Beverage $500 $109,942 $115,188
Parking -- $450 $481
Hotel Rebates -- -- --
Sponsorship $81,017 $60,251 $75,000
Other Miscellaneous Income -- -- --
Recovered Expenses $38,414 $78,747 $81,900
Payroll $486,506 $593,470 $570,782
Total Cost of Goods Sold $646,277 $869,295 $867,043
Gross Margin $495,980 $604,121 $635,015
% of Revenue 43% 41% 42%
Operating Expense $92,007 $53,018 $53,000
Facility Expense $285,243 $276,658 $276,000
Management Fee Plus Incentives $180,075 $190,768 $163,000
Payroll Taxes/Benefits $33,162 $23,448 $24,000
Total Operating Expenses $590,487 $543,892 $516,000
Net Income ($94,507) $60,229 $119,015
Source: SFM