2009 Spring Classic Championship Show

Income - Expenses Statement

CRC Ranch, Temecula

78 Horses

Income

Class Entries = $6,760

Grounds Fee = $35

Stalls ($70) = $5,530

End Stalls ($115) = $460

Tack Rooms ($70) = $840

Extra Shavings ($9) = $513

Drug Fees ($5) = $375

Office Fees ($10) = $330  

Sponsorships = $1,180

Vendors ($75) = $150

Memberships = $230

RV Fees – ($30 per day) = $180

50/50 raffle tickets sold = $240

Total Income = $16,823 (not including logo items sold)

(+ $652 - logo items sold) = $17,475

Expenses

Showgrounds = $8,040

Shavings = $1,052.16

Hotel = $1,635

Travel = $780.89

Judge’s Fee = $500

Drug Fees paid ($5 x 79) = $395

NAPHA – show approval = $500

Show Sec. = $0

Show Office Expenses = $0

Printing of premium = $221.43

Postage for premium = $147.00

Refunds = $145

Hospitality = $190.94

Per Diem – Show Officials = $550

Total Awards = $3,486.14

50/50 raffle pay out = $120

Total Expenses = $17,763.56 (does not include insurance expenses)