Laserfiche WebLink
2021 EDA Business Expo Budget <br />EXPENSES <br />Venue -Adrenaline Sports Ctr <br />Electricity / Venue <br />Booths: Pipe/Draping, Tables, <br />Chairs, set up, take down <br />Giveaway at door <br />Express Signs <br />Do All - 4 Sandwich board signs <br />Shopper Ad space <br />Balloon Artist (A Touch of Magic) <br />Social media advertising <br />Do All - parking sign covers* <br />Pin boards (2) <br />Misc. Supplies <br />Total Expenses <br />REVENUES <br />Applications <br />Electrical hookup <br />EDA allocation <br />Balloon Artist (A Touch of Magic) <br />Booths: Pipe/Draping, Tables, <br />Chairs, set up, take down <br />Total Revenues <br />BALANCE: <br />Fees Charged <br />Inputs/estimated <br />Public/Non Profit <br />Details <br />Venue Charge $75/booth <br />Cenaiko Expo w/$175 weekend <br />pick up <br />1 2019 Actual <br />$ (800.00) <br />$ (6,237.00) <br />2020 - Ace Sales 400 bags x $ (787.50) <br />1.72/bag + $79 Shipping <br />5 signs $ (675.00) <br />8 - 2' x3' posters for 4 sandwich $ (192.00) <br />boards x $24 <br />Front page "A"section $ (150.00) <br />Balloon Art/Airbrush tattoo $ (1,068.00) <br />Facebook, Connexus, AAC, Explore $ - <br />MN online advertising <br />20 covers, rush 12 $ (150.00) <br />29"x 66" on wheels ($25/show) <br />Candy, Water, hand sanitizers $ (62.09) <br />$ (10,121.59) <br />Based on 2019: 14 booths <br />TOM- Credit (Paid in 2020) <br />Cenaiko - Credit (Paid in 2020) <br />Ramsey <br />Non -Ramsey <br /># Booths <br />No Fee Booths <br />$ 3,690.00 <br />$ 7,000.00 <br />$ 10,690.00 <br />$ 568.41 <br />2021 Projected <br />$ (800.00) <br />$ (1,050.00) <br />$ (2,335.00) <br />$ (1,000.00) <br />$ (725.00) <br />$ (250.00) <br />$ (200.00) <br />$ (964.00) <br />$ <br />50.00 <br />(100.00) <br />(7,374.00) <br />$ 2,700.00 <br />$ 1,050.00 <br />$ 4,366.00 <br />$ 964.00 <br />$ 1,170.00 <br />$ 8,116.00 <br />$ 742.00 <br />Acct 9230-6249 <br />2021 Actual <br />$60 <br />$50 <br />$75 <br />$75 <br />61 <br />54 <br />6 <br />Notes: <br />Total for 2021 is $2335 - $1,170 (2020 credit) = $1,165 Balance due <br />@ 125 bags left over from 2019 <br />Total for 2021 is $1,235 - $964 (2020 credit) = $271 Balance due <br />$2,134 paid for in 2020 ($6,500 EDA Event Allocation) <br />Past Booth fees waived for: City of Ramsey, Ramsey Foundation, Anoka Co Water Task Force, Rum River Art Center, Touch of Magic, Bob FM (free ad) <br />