Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
02. c. Vail Farmers' Market Farm to table Event Budget
Estimated Actual Total Expenses $88,300.00 $69,190.00 Site/Location/Operations Estimated Actual Food & Beverage Estimated ActualRental fees $31,000.00 $15,624.00 Catered/provided Food & Bever $12,500.00 $11,400.00Insurance$2,400.00 $1,850.00 Cost of Goods Sold (concession $0.00Sound/AV $2,200.00 $0.00 Wine/Beer $5,500.00 $6,100.00Construction or Equipment $0.00 <insert Other>$0.00Trash/Composting $0.00 Total $18,000.00 $17,500.00Utilities$0.00Labor$22,000.00 $21,000.00 Program/Lodging Estimated ActualTraffic Control $0.00 Entertainment $0.00Banners - Printing & $0.00 $0.00Signage$0.00 Travel $0.00chairs$3,000.00 $2,200.00 Hotel $0.00Tables$1,200.00 $0.00 <insert Other>$0.00Guest chef- 4 dinners $0.00 <insert Other>$0.00<insert Other>$0.00 <insert Other>$0.00<insert Other>$0.00 <insert Other>$0.00Total$61,800.00 $40,674.00 Total $0.00 $0.00 Marketing Estimated Actual Prizes Estimated ActualAdvertising - Radio $0.00 Prizes $0.00Advertising - Print $0.00 Cash Purse $0.00Advertising - Social Media $2,400.00 $3,800.00 Total $0.00 $0.00Public Relations $1,200.00 $500.00Sales Team Expenses $0.00Media TV, Production & Distribution $0.00Graphic Design $800.00 $800.00Website$0.00 $0.00Collateral Materials $500.00Printing$600.00 $600.00OOH Advertising $0.00 $0.00Sponsorship Fullfilment $3,000.00 $2,800.00<insert Other>$0.00<insert Other>$0.00<insert Other>$0.00Total$8,500.00 $8,500.00 Administration Estimated ActualTelephone/Internet $400.00Photography$500.00 $200.00Transportation$0.00Permit Fees $200.00 $100.00Postage/Shipping $0.00In Kind Trades $0.00Supplies-Office or Other $0.00 $0.00Demographic Survey $800.00 $250.00Sales Tax $2,550.00 $1,966.00<insert Other>$0.00<insert Other>$0.00<insert Other>$0.00Total$0.00 $2,516.00 Farm to Table Series 2021 > ExpensesPlease complete the budget template with all event related expenses. If the categories are not relevant, you can skip or rename them. 1 Estimated ActualTotal Income $89,970.00 $69,640.00 Tickets/AdmissionsEstimated Actual Estimated Actual240Adults @ $220.00200Early bird $175.00 $52,000.00 $49,150.0014Children @ $40.00 $680.000<Insert Other> @ $0.00 $0.00$52,680.00 $49,150.00F&B/Merch/ConcessionsEstimated Actual Estimated Actual0Food$5.00 $0.000Beveridge $2.00 $0.000Branded event merch $1.00 $0.000<Insert Other> @ $0.00 $0.00$0.00 $0.00 SponsorshipEstimated Actual Estimated Actual1 $0.00 $0.000 $0.001 $0.00 $0.001 $0.00 $0.000<Insert Other> @ $0.00 $0.000<Insert Other> @ $0.00 $0.00$0.00 $0.00 Exhibitors/vendorsEstimated Actual Estimated Actual0Large booths @ $0.00 $0.000Med. booths @ $0.00 $0.00Small booths @ $0.00 $0.000<Insert Other> @ $0.00 $0.00<Insert Other> @ $0.00 $0.000<Insert Other> @ $0.00 $0.00$0.00 $0.00 Revenue from other itemsEstimatedActual Estimated Actual0Cash Sponsorships @ $0.00 $24,000.00 $7,200.000In Kind Sponsorships @ $0.00 $0.000Donations @ $0.00 $0.000CSE Funding @ $0.00 $13,290.00 $13,290.000Grants @ $0.00 $0.000<Insert Other> @ $0.00 $0.000<Insert Other> @ $0.00 $0.000<Insert Other> @ $0.00 $0.00$37,290.00 $20,490.00 Farm to Table Budget 2022 > Income 2 Estimated ActualTotal income $89,970.00 $69,640.00Total expenses $88,300.00 $69,190.00Total profit (or loss)$1,670.00 $450.00 Farm to Table Series 2021 > Profit - Loss Summary $0.00 $22,500.00 $45,000.00 $67,500.00 $90,000.00 $112,500.00 Estimated Actual Total income Total expenses 3