READ ALONGSIDE THE SOURCE
Fort Walton Beach Council agenda — 12-20-05 — reading text
Part 15 of 20. These parts divide the reading text for browsing; they are not the source document's page numbers.
Machine-extracted text — fwb-10122-original.pdf
Machine-extracted OCR text · Review label: Machine produced / unreviewed
Compare this copy with the preserved source. Review labels describe the recorded status of this file; they do not guarantee that the text is error-free. Spacing and line breaks are retained, with long lines wrapped to fit the screen.
0.00
4300 . Income-interest 1. 16
4340 . Income-Grant 0, 00
4365 . Refunds 0.00
Total Income 19, 705. 26 0. 00 19,705.26 100.0%
Cost of Goods Sold
6170 . Equipment Rental 0.00
8171 . Fair Entertainment 0.00
8262 . Premium & Awards 234.00
8326 . Security 200.00
Total COGS 434.00
Gross Profit 19, 271. 26 0.00 19,271. 26 100.0%
Expense
8010 . Advertlsing.fair 0.00
8110 . Automobile Expense 311.41 0.00 311.41 100.0%
6120 . Bank Service Charges 0. 00
6125 . Barn and Animals 347.43
6140. Contributions 100.00
6180 . Dues and Subscriptions 0.00
8176 . Entertainment-fair 0.00
6180 . Insurance 667 .00
8200 . Interest Expense 0. 00
8230 . Licenses and Pennits 0.00
8238 . Milage 0.00 0.00 0.00 0.0%
8240 . Miscellaneous 0.00
8241 . MUSEUM 0.00
8260 . Postage and Delivery 0.00
8270 . Professional Fees 6,000.00
8274 . Prisoners 0. 00
1292 . Property Rent 0. 00
6300 . Repairs & maintenance 462.78
6310 . Equipment Repairs & Maintenance 63.60 0.00 63.60 100.0%
6320 . Salaries and Wages 6,625. 50
6333. Supplies-General 998.89
6337 . LATE FEESnNTERST 0.00
6340 . Telephone 464.46
6346 . Taxes-Payrol 0.00
8360 . Travel \& entertainment 0, 00
8361 . Tools 0. 00
6390 . utilities 2,278. 55
8410 . Contract Labor 230. 00
6650 . Office Expense 90. 00
6660 . Payroll Expenses 0.00
6572 . TECHBOWL 0.00
Total Expense 18,639.62 0.00 18, 639.62 100.0%
Net Ordinary Income 631. 64 0.00 631. 64 100. 0%
Iet Income 831. 84 0. 00 631. 84 100. 0%
Page 8
10: 31 AM Northwest Florida Fair Association
12/31/ 0.4 Profit & Loss Budget vs. Actual
Cash Basis January through December 2004
sep 04 Budget $ Over Budget % of Budget
Ordinary Income/Expense
Income
4050 . Cornnission Income 0.00
4100 . Income - fair admin 0. 00 0.00 0.00 0. 0%
4110 . Grants 0. 00
4111 . Income . fair booth - 800.00 0,00 - 800.00 100. 0%
4120 . Income - fair rides 0. 00
4130 . Income - fair mise 0.00
4160 . Income - rental 5,612. 93
4152 . OFF~ OPERTY SPONSOR INCOME 12, 003. 00
4180 . Income - fair sponsorship 0. 00
4300 . Income-inter st 1. 15
434G . Income-Grant 0,00
4355 . Refunds 0.00
Total Income 16, 817.08 0.00 16,817.08 100. 0%
Cost of Goods Sold
6170 . Equipment Rental 0.00
8171 . Fair Entertainment 0. 00
8262 . Premium & Awards 0.00
8326 . Security 0.00
Total COGS 0.00
Gross Profit 16,817.08 0.00 16, 817.08 100.0%
Expense
8010 . Advertisng-Fair 0,00
8110 . Automobile Expense 475.57 0.00 475.57 100. 0%
8120 . Bank Service Charges 0.00
8126 . Barn and Aninals 109. 10
6140 . Contributions 0,00
6180 . Dues and Subscriptions 0.00
6175. Entertairunent-fair 0.00
8180 . Insurance 1, 430.49
6200 . Interest Expense 0,00
6230 . Licenses and Pennits 200.00
6238 . Milage 0.00 0. 00 0.00 0. 0%
8240 . Miscellaneous 0.00
8246 . MUseUM 0.00
8250 . Postage and Delivery 120.00
8270' ProNss~ IFees 1 , 500.00
8274. Prisoners 116, 18
6282 . Property Rent 0.00
8300 . Repairs & maintenance 3,299.91
6310 . Equipment Repairs & Maintenance 58.50 0. 00 58.50 100,0%
8320 . Salaries and W8geS 2,708.00
6333 . Supplies-General 1 , 271. 29
8337, LATE FEEsnNTERST 0.00
6340. Telephone 465.75
8345. Taxes-Payroll 0.00
8350 . Travel \& entertainment 12.61
6361 . Tools 177.71
8390 . utilities 1, 619,80
6450 . Contract Labor 0.00
8550 . Office Expense 111. 54
6560 . Payroll Expenses 0.00
6672 . TECHBOWL 0,00
Total Expense 13,676.45 0.00 13,676.45 100,0%
Net Ordinary Income 3, 140.63 0.00 3,140.63 100.0%
let Income 3, 140. 63 0. 00 3, 140. 63 100. 0%
Page 9
10: 31 AM Northwest Florida Fair Association
12/31/ 04 Profit & Loss Budget vs. Actual
Cash Basis January through December 2004
Oct 04 Budget $ Over Budget % of Budget
Ordinary IncomelExpense
Income
4050 . Conwnission Income 0. 00
4100 . Income. fair admin 0.00 0. 00 0,00 0. 0%
4110 . Grants 0.00
4111. Income . fair booth 0.00 0.00 0.00 0.0%
4120 . Income - fair rides 0.00
4130 . Income - fair mise 0.00
4150 . Income. rental 10,299.98
4152. OFF-PROPERTY SPONSOR INCOME 14,136.00
4180 . Income - fair sponsorship 0.00
4300 . Income-inter st 1. 17
4340 . Income-Grant 0.00
4355 . Refunds 0. 00
Total Income 24,437. 15 0.00 24,437. 15 100. 0%
Cost of Goods Sold
6170 . Equipment Rental 0,00
6171 . Fair Entertairwnent 0.00
6252 . Premium & Awards 0.00
6325 . Security 0.00
Total COGS 0,00
Gross Profit 24,437.15 0.00 24, 437. 15 100. 0%
Expense
6010 .
