Laserfiche WebLink
2015 Suncadia Harvest Festival -Actual Budget <br />Description <br />Vendor <br />Forecast <br />Rentals- Tents, etc. <br />R&R Party Rentals <br />$10,533.28 <br />Party Rental- Activities <br />Clowns Unlimited <br />$10,006.14 <br />Lighting and Electrical <br />Hollywood Lights <br />$2,908.44 <br />Straw Bales- Maze & D6cor <br />Anderson Hay <br />$7,074.32 <br />Garbage <br />Waste Management <br />$360.00 <br />Port-a-Potties/Handwashing Stations <br />Brown & Jackson <br />$1,386.00 <br />Decor Pumpkins <br />Jones Farm <br />$2,100.00 <br />Farm Clean-up & Reapirs <br />ZBK/Gar Hill <br />$3195.40 <br />Wagon Rides <br />3 Peaks <br />$2,595.00 <br />Pony Rides <br />Puddin Ponies <br />$3,750.00 <br />Event Create <br />Vince Wray @ Xwray vision <br />$500.00 <br />Entertainment: <br />Zambini Brothers/Puppet Show $6,400.00 <br />Musical Entertainment $3,500.00 <br />Misc. Expenses: Decor & Supplies & Giveaways $2,500.00 <br />On Call Event Staff (10.00-15.00) $1,500.00 <br />Subtotal $55,713.58 <br />Estimated Proceeds <br />Vendor Market Booth Rentals $(1,000.00) <br />Pumpkin Patch $(2,802.65) <br />Big Dirty Run Registration Proceeds $(2,296.00) <br />Subtotal $(6,098.65) <br />Subtotal $49,617.93 <br />In -Kind Donations <br />Venue- Nelson Dairy Farms New Suncadia LLC $10,000.00 <br />Labor- Suncadia Operations New Suncadia LLC $8,500.00 <br />Marketing New Suncadia LLC $3,000.00 <br />Subtotal $21,500.00 <br />TOTAL $77,231.58 <br />7 1 P a g e <br />