Fair & Rodeo

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$9,519$1,60117%   
Advertising and Legal Publications Services$46,325     
Bank Fees$7,000$1582%   
Business Trips & Meetings$2,575     
Custom Printed Form Services$2,350$35915%   
Donations/Contributions$1,500     
External Sales Fair-Beer and concession sales   $105,000  
Fair and Rodeo fees Other fair fees   $29,600  
Fair and Rodeo fees Rodeo admission    $210,000$00%
Fair and Rodeo fees Rodeo Sponsers   $215,000$13,0006%
Fair and Rodeo fees Trade Sponsorships   $60,000  
Fair and Rodeo fees Vendor Concession Fees   $8,000  
Fleet Charges MP Fee-light Veh/Equip$2,316$1245%   
Fleet Charges MP Light Fuel Services$1,804     
Food$36,700$5,10314%   
Health insurance prem-Employer $30,891$7,72225%   
Janitorial supplies$3,800     
License and Permit Expense$100     
Life/AD&D Insurance/LTD$556$15929%   
Medicare$2,167$27513%   
Memberships and Dues$2,451$1,30053%   
Office supplies $600     
Operating supplies$84,250$890%   
Other Purchased Services$317,040$1860%   
Rental Expense - Machinery & Equipment General$46,950     
Royalty expenditures$6,750$5118%   
Social Security taxes$9,265$1,17813%   
Trash Services General$19,700     
Wages-overtime$7,500     
Wages-regular$118,986$20,04217%   
Wages-temporary$22,947     
Workers' compensation$475$45596%   
Total:$784,517$39,2635%$627,600$13,0002%