Laserfiche WebLink
_ _ : . , __ <br />Budget for Bel-Rae Operations <br />Sources Uses <br />July 4th Evert Boyer Band <br />150 @$7 Tickets $ 1,050.00 Band Fee $ 600.00 <br />150 @$1.25 Bar $ 187.50 Labor/clean up $ 220.00 <br />No Band Scheduled <br />Ticket Sales $ - DJ/Dance Fees $ - <br />Bar Sales $ - Labor/Clean up $ - <br />Julk11th Dick Macko Orchestra <br />150 @$5.50 Ticket $ 825.00 Band Fee $ 400.00 <br />150 @$1.25 Bar $ 187.50 Labor/Clean up $ 200.00 <br />July 12th Gentleman Jim Country DJ <br />150 @$5 7ickets $ 750.00 DJ/Dance Fees $ 300.00 <br />150 @$1.25 Bar $ 187.50 Labor/Clean up $ 200.00 <br />Jul,y 18th Jack Schultz Orchestra <br />150 @$5.50 Ticket $ 825.00 Band Fee $ 400.00 <br />150 @$1.25 Bar $ 187.50 Labor/Clean up $ 200.00 <br />July 19th Gentleman Jim Country DJ <br />150 @$5 Tickets $ 750.00 DJ/Dance Fees $ 300.00 <br />150 @$1.25 Bar $ 187.50 Labor/Clean up $ 200.00 <br />July 25th Sammy Jensen Orchestra <br />165 @$7 Tickets $ 1,155.00 Band Fee $ 800.00 <br />165 @$1.25 Bar $ 206.25 Labor/Clean up $ 200.00 <br />July 26th Gentleman Jim Country DJ <br />150 @$5 Tickets $ 750.00 DJ/Dance Fees $ 300.00 <br />150 @$1.25 Bar $ 187.50 Labor/Clean up $ 200.00 <br />_ . ....... <br />_ _ _ __ _ _ _ __ __ __ <br />Revenue from Events $'; 7,436.25 Totai Cost'Events :: $;4,520:U0': <br />Profit from Events $ 2,916.25 <br />O�eratina Expenses: <br />Liquor Insurance $ 240.67 <br />Utilities $ 1,700.00 <br />Wor{<ers Comp $ 293.00 <br />Cost of Bar (30%) $ 399.38 <br />Sales Tax (6.5%) $ 483.36 <br />Net Profit (loss) $ (200.15) <br />Prepared by City of Mounds View 5/22/96 Page 1 <br />