Welcome to State Fair Park - Home of the Yakima Valley SunDome & Central Washington State Fair!
Home > About Us > The Future of State Fair Park > Appendix D > Symposium Economic Performance Projections Part 2

Symposium Economic Performance Projections Part 2

Agri-Fair of the Americas
Symposium Economic Performance Projections
 
SCENARIO 2

Operating Revenues:
   Space Rental
   Food & Beverage Sales
   Merchandise Sales
   Equipment Rental
   Event Services
   Total

 
$   945,200
$   503,200
$   207,200
$     50,040
$   136,900
$1,842,540

Operating Expenses:
   First Year Start-Up
   Salaries & Wages/Benefits
   General & Administration
   Departmental Expenses (34% of Gross)
   Insurance
   Legal & Accounting Fees
   Marketing & Promotions
   Travel
   Utilities
   Maintenance & Repairs
   Total:

 
$     78,500
$   226,500
$   147,300
$   626,464
$       8,400
$     16,500
$     67,500
$     12,000
$     22,300
$     28,500
$1,233,964

Net Operating Income
% Operating Revenue

$    608,576
33%

Number of Events
Event Days
Delegates
Exhibitors

12
31
74,000
1,390
                                                                             Landerman-Moore Associates
 
of
of
Back to
Top
< Back
X