Fair & Rodeo

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$8,980$4,55951%   
Advertising and Legal Publications Services$47,025     
Bank Fees$7,000$1562%   
Business Trips & Meetings$2,575$73028%   
Custom Printed Form Services$2,350     
Donations/Contributions$1,500     
External Sales Fair-Beer and concession sales   $105,000  
Fair and Rodeo fees Other fair fees   $31,600  
Fair and Rodeo fees Rodeo admission    $190,000$87,63946%
Fair and Rodeo fees Rodeo Sponsers   $175,000$175,500100%
Fair and Rodeo fees Trade Sponsorships   $50,000  
Fair and Rodeo fees Vendor Concession Fees   $6,500$7,580117%
Fleet Charges MP Fee-light Veh/Equip$675$33850%   
Fleet Charges MP Light Fuel Services$1,804     
Food$32,700$16,25850%   
Health insurance prem-Employer $29,299$19,53667%   
Janitorial supplies$3,800$1,58142%   
License and Permit Expense$100     
Life/AD&D Insurance/LTD$556$15027%   
Maintenance Contracts$1,400     
Medicare$1,895$81243%   
Memberships and Dues$2,451$1,58565%   
Office supplies $600     
Operating supplies$80,650$21,12526%   
Other Purchased Services$294,881$213,62672%   
Rental Expense - Machinery & Equipment General$43,750$18,65043%   
Royalty expenditures$6,750$2,32134%   
Social Security taxes$8,102$3,47143%   
Trash Services General$15,200     
Wages-overtime$4,093$1293%   
Wages-regular$112,245$57,23651%   
Wages-temporary$14,343     
Workers' compensation$397$27269%   
Total:$725,121$362,53450%$558,100$270,71949%