Fair & Rodeo

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$9,297$5376%   
Advertising and Legal Publications Services$37,475     
Bank Fees$7,000     
Business Trips & Meetings$3,575     
Community Contributions$750     
Custom Printed Form Services$1,700     
External Sales Fair-Beer and concession sales   $110,000  
Fair and Rodeo fees Other fair fees   $31,100  
Fair and Rodeo fees Rodeo admission    $230,000  
Fair and Rodeo fees Rodeo Sponsers   $245,000  
Fair and Rodeo fees Trade Sponsorships   $60,000  
Fair and Rodeo fees Vendor Concession Fees   $6,500  
Fleet Charges MP Fee-light Veh/Equip$106     
Food$36,700     
Health insurance prem-Employer $32,165$5,36017%   
Janitorial supplies$1,798     
Life/AD&D Insurance/LTD$719     
Medicare$2,127$924%   
Memberships and Dues$2,400     
Office supplies $300     
Operating supplies$83,450($950)-1%   
Other Purchased Services$328,839     
Rental Expense - Machinery & Equipment General$46,450     
Royalty expenditures$5,832     
Social Security taxes$9,093$3944%   
Trash Services General$21,751     
Wages-overtime$7,500     
Wages-regular$116,214$6,7026%   
Wages-temporary$22,947     
Workers' compensation$472$35074%   
Total:$778,660$12,4852%$682,600 0%