Fair & Rodeo

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$9,519$4,90151%   
Advertising and Legal Publications Services$46,325$42,48492%   
Bank Fees$7,000$4,07058%   
Business Trips & Meetings$2,575$1,15145%   
Custom Printed Form Services$2,350$70430%   
Donations/Contributions$1,500$1,47798%   
External Sales Fair-Beer and concession sales   $105,000$116,382111%
Fair and Rodeo fees Other fair fees   $29,600$27,88994%
Fair and Rodeo fees Rodeo admission    $210,000$237,620113%
Fair and Rodeo fees Rodeo Sponsers   $215,000$246,705115%
Fair and Rodeo fees Trade Sponsorships   $60,000$57,75096%
Fair and Rodeo fees Vendor Concession Fees   $8,000$7,59595%
Fleet Charges MP Fee-light Veh/Equip$2,316$37216%   
Fleet Charges MP Light Fuel Services$1,804     
Food$36,700$32,43488%   
Health insurance prem-Employer $30,891$28,31492%   
Janitorial supplies$3,800$1,43138%   
License and Permit Expense$100     
Life/AD&D Insurance/LTD$556$48187%   
Medicare$2,167$1,03648%   
Memberships and Dues$2,451$1,58565%   
Office supplies $600     
Operating supplies$84,250$79,58394%   
Other Purchased Services$317,040$322,174102%   
Rental Expense - Machinery & Equipment General$46,950$45,72997%   
Royalty expenditures$6,750$3,07746%   
Social Security taxes$9,265$4,42848%   
Trash Services General$19,700$15,25877%   
Wages-overtime$7,500     
Wages-regular$118,986$64,40854%   
Wages-temporary$22,947$9,30841%   
Workers' compensation$475$45596%   
Total:$784,517$664,85985%$627,600$693,941111%