Laserfiche WebLink
9129122, 12:24 PM <br />Calculated Value of <br />Projected Volunteer <br />Time <br />Revenue Totals <br />Expenses <br />Arena Rental <br />lnsurance <br />Merch <br />Track Build <br />Daniel Beard Rodeos <br />Trophys <br />Emergency Standby <br />Marketing <br />Website <br />Catering <br />Winner Payouts <br />Radio Ads <br />Announcer <br />Videography <br />Photography <br />Security <br />Kittitas County Fire <br />Speaker Rental <br />DJ <br />Utensils <br />Liquor License <br />$ 14,866.36 <br />Past Actual 3 <br />$ 0.00 <br />Past Actual 3 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$000 <br />$ 0.00 <br />$000 <br />$ 0.00 <br />$ 0.00 <br />$000 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$ 0.00 <br />$000 <br />$ 0.00 <br />$ 0.00 <br />Past Actual 2 <br />$ 72000.00 <br />LTAC Clerk Review <br />Past Actual 1 <br />$ 130311.00 <br />Projected <br />$ 175366.36 <br />Projected <br />$ 3302.00 <br />$ 3000.00 <br />$ 20000 00 <br />$ 25000.00 <br />$ 17000.00 <br />$ 3000 00 <br />$ 750.00 <br />$ 7000.00 <br />$ 4000 00 <br />$ 7000.00 <br />$ 15000.00 <br />$ 1500 00 <br />$ 1500.00 <br />$ 1500.00 <br />$ 1000.00 <br />$ 3500 00 <br />$ 500.00 <br />$ 1000.00 <br />$ 600.00 <br />$ 400.00 <br />$ 20.00 <br />Past Actual 2 <br />$ 3200.00 <br />$ 2800.00 <br />$ 11000.00 <br />$ 16500.00 <br />$ 11500.00 <br />$ 3000.00 <br />$ 0.00 <br />$ 3300.00 <br />$ 0.00 <br />$ 6300.00 <br />$ 8000 00 <br />$ 1000 00 <br />$ 1000 00 <br />$ 800.00 <br />$ 500.00 <br />$ 1800 00 <br />$ 500.00 <br />$ 500.00 <br />$ 400.00 <br />$ 400.00 <br />$ 20.00 <br />PastActual 1 <br />$ 3302.00 <br />$ 2454.00 <br />$ 13672.00 <br />$ 16128.00 <br />$ 14100.00 <br />$ 2500 00 <br />$ 750 00 <br />$ 4285.00 <br />$ 0.00 <br />$ 6699.06 <br />$ 6800.00 <br />$ 1000.00 <br />$ 1200.00 <br />$ 1000.00 <br />$ 750.00 <br />$ 2600.00 <br />$ 500.00 <br />$ 750 00 <br />$ 400.00 <br />$ 400.00 <br />$ 20.00 <br />lf-app-16-03.co.kittitas.wa.us/Forms/form/submission/history/77532l85669?hideHeader=true 13t14