13th District Agricultural Association / Yuba-Sutter ... · 13th District Agricultural Association...
Transcript of 13th District Agricultural Association / Yuba-Sutter ... · 13th District Agricultural Association...
13th District Agricultural Association Board of Directors Meeting Agenda – July 10, 2018
13th District Agricultural Association / Yuba-Sutter Fairgrounds 442 Franklin Avenue, Yuba City, CA 95991
Phone: 530-674-1280 * Email: [email protected] * Website: www.ysfair.com
BOARD MEETING AGENDA Tuesday – July 10, 2018 @ 5:30 p.m.
Board Room – Yuba-Sutter Fairgrounds Office _________________________________________________________________________________________________________
BOARD OF DIRECTORS
Alice Munger, President Jill LeVake, Director Ed Ritchie, Vice President Jennifer Matteoli, Director Karm Bains, Director Joe Serger, Director Erin Cucchi, Director Andrew Stresser, Director Kulwant Johl, Director
FAIR STAFF
Dave Dillabo, CEO Sherrie Skaggs, Office Staff
Bruce Fricker, Maintenance Staff Randy Garrick, Maintenance Staff
_________________________________________________________________________________________________________
OUR COMMITMENT TO TRANSPARENCY • The public is invited and welcome to attend all noticed meetings. A complete meeting agenda packet will be made
available to all public members attending the meetings. Meeting notices and agendas of the 13th District AgriculturalAssociation required by the Bagley-Keene Open Meeting Act are accessible on the internet at www.ysfair.com andare posted atleast 10 days prior to the meeting. The regular monthly board meeting is scheduled for the fourthTuesday of each month at 5:30 p.m. in the board room at the fairgrounds office. (Dates are subject to change)
• Further information regarding this scheduled meeting of the Board of Directors for the 13th District AgriculturalAssociation may be obtained by contacting the Chief Executive Officer at 442 Franklin Avenue, Yuba City, CA 95991by calling 530-674-1280 or email [email protected].
PUBLIC PARTICIPATION • Members of the public are welcome and may request items to be included on the agenda of any noticed meeting.
The items must be directly related to business of the Yuba-Sutter Fairgrounds. Requests for placement must bemade in writing and delivered to the fair office no later than 4 p.m. twelve (12) business days prior to the boardmeeting.
• The “Public Comment” agenda item is a right granted to the public and is reserved for items not listed on the agenda.However, no debate by the board shall be permitted on such public comments and no action will be taken on suchpublic comment items at this time, as law requires formal public notice prior to any action on an agenda item.Participation during the “Public Comment” section will be limited to three (3) minutes per speaker.
• The public is welcome and may also participate in discussion and comment on action items that are listed on theagenda.
AMERICANS WITH DISABILITIES ACT • Pursuant to the American with Disabilities Act, individuals who, because of a disability, need special assistance to
attend or participate in any 13th District Agricultural Association Board or Committee meeting, or about other Yuba-Sutter Fair activities, may request assistance from the Chief Executive Officer at the fair office, 442 Franklin Avenue,Yuba City, CA or by calling (530) 674-1280. Requests should be made one (1) week in advance whenever possible.
Page # 001
13th District Agricultural Association Board of Directors Meeting Agenda – July 10, 2018
BOARD MEETING AGENDA
1. CALL TO ORDER: President – Munger
I. All matters listed as “Discussion/Action by Board” on this agenda, may be considered for action as listed. Any item not listed may not be considered at this meeting. Items on this agenda may be considered in any order at the discretion of the President.
2. PLEDGE OF ALLEGIANCE:
3. ROLL CALL: Directors Present, Directors Excused and Declaration of a quorum.
4. INTRODUCTION OF STAFF AND GUESTS:
5. PUBLIC COMMENT: I. Public Comment is a right granted to the public and is reserved for items not listed on the agenda. However,
no debate by the board shall be permitted on such public comments and no action will be taken on such public comment items at this time, as law requires formal public notice prior to any action on an agenda item. Public participation during the “Public Comment” section will be limited to three (3) minutes per speaker.
6. CORRESPONDENCE: (Informational/Non-Action item)
7. CONSENT AGENDA: (Discussion/Action by Board) I. All matters listed under Consent Calendar are routine and can be enacted in one motion. There will be no
separate discussion of these items prior to the time that the Board votes on the motion unless members of the Fair Board, staff or public request specific items to be discussed or removed from the Consent Calendar for individual action. a. Review & Approval of Meeting Minutes: See Attachment
i. Board Meeting Minutes dated May 22, 2018 b. Review & Approval of Paid Bills: See Attachment
i. Review & Approval of Paid Bills in the amount of $44,864.32 from April 24 thru May 16, 2018 c. Review & Approval of Contracts: See Attachment
i. Standard Agreements # SA2018-44 thru SA2018-55 ii. Sponsorship Agreements # SP2018-25 thru SP2018-44 iii. Inside Commercial Agreements # COM2018-28-I thru COM2018-41-I iv. Outside Commercial Agreements # COM2018-17-O thru COM2018-23-O v. Concession Agreements # CON2018-23 thru CON2018-25 vi. Interim Rental Agreements # 2018-142 thru 2018-146 and 2019-18 thru 2019-24
Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________ 8. COMMITTEE REPORTS:
I. The Board may take approval action on properly noticed committee reports. a. Finance Committee:
1. Review & Approval of Financial Reports. (Discussion/Action by Board) • Balance Sheet for June 2018 • Statement of Operations for June 2018 • Accounts Receivable for June 2018 • Trial Balance for June 2018
Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________ b. Buildings and Grounds Committee: c. Entertainment/Public Relations Committee:
• Report on the updated entertainment lineup and marketing of sales for the 2018 Fair. d. Sponsorship Committee: e. Junior Livestock Auction Advisory Committee: (Discussion/Action by Board)
• 2018 Vet Check Procedure: Review, discuss and analyze potential updates to the previously approved Vet Check Procedure taking place in the North Parking Lot Area
• 2018 Fair Livestock Schedule: Review, discuss and analyze potential updates to the previously approved livestock schedule pertaining to vet check hours, specie weigh-in times & locations, exhibitor meeting time and the arrival day of rabbits.
f. Barn Dance Fundraiser: Event Summary g. Legislative Committee: h. Master Plan Committee: i. Friends of the Fair Foundation: j. Guidebook Committee: Page # 002
13th District Agricultural Association Board of Directors Meeting Agenda – July 10, 2018
k. Policies & Procedures Committee: l. Nominating Committee: m. Jr. Fair Board Committee:
9. CEO REPORT: (Informational/Non-Action items)
a. 2016 Financial Review Update- Scinto Group b. Status Report of 17/18 Infrastructure Grant Project c. Friends of the Fair: Proposal of Facility Improvement Project d. Financial Reporting/Accounting/Counter Sales Process e. 2018 Fair Prep Progress Report:
i. New addition of the West Parking Lot – Vendor Parking Lot & Public Lot ii. Sponsorships: $123,250 Total, $50,750 In-Kind, $73,500 Cash iii. Marketing: Grange Promotion, Print, Schedule/Program, iv. Food Concessions: v. Main Exhibit Hall: Commercial vendors,
1. Partnership with Sutter County WIC program/Lactation Lounge vi. Expo Hall: Barn Market vendors vii. Facility Improvements: Painting projects, viii. Board of Director Box Seats: Determine Box Seats pe Director ix. Livestock: Rental of Panels, Staffing, x. First Aid Office Staffing – Pleasant Grove Volunteer Firemen
10. OLD BUSINESS: (Discussion/Action by Board)
a. None
11. NEW BUSINESS: (Discussion/Action by Board) a. Review, discussion and possible action to approve a 10-month Rental Agreement with AeroSTEM
Academy Inc. to utilize the Flower House Hall as a Charter School. Term August 8, 2018 thru June 8, 2019. Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________
b. Laurie Goss Memorial Flag Displayed on the Flagpole Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________
c. Laurie Goss Memorial Dedication – YSF Fair Livestock Area Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________
d. Consideration of the request by Allie Mooney, the 2017/18 Miss Yuba-Sutter of a donation towards the
$650 entry fee for entering the Miss California State Competition. Motion:_________________, Second:_______________, Yes:_________, Nay: ___________Abstain:____________
12. MATTERS OF INFORMATION: (Informational/Non-Action Items)
a. Director’s Comments: b. Manager’s Comments: c. Next Scheduled Board Meeting: Date/Time TBD@ the Yuba-Sutter Fairgrounds Board Room
d. Agenda items to be included on the next meeting agenda: i. . ii. . iii. . iv. .
13. ADJOURNMENT
Page # 003
13th District Agricultural Association Board of Directors 5.22.18 Meeting Minutes
MEETING MINUTES of the BOARD OF DIRECTORS
for the THIRTEENTH DISTRICT AGRICULTURAL ASSOCIATION
Tuesday May 22, 2018, 5:30 pm
Yuba-Sutter Fairgrounds, 442 Franklin Avenue, Yuba City, CA 95991
___________________________________________________________________________________________ 2018 BOARD MEMBERS: President – Alice Munger; Vice President – Ed Ritchie; Board Members- Karm Bains, Erin Cucchi, Kulwant Johl, Jill LeVake, Jennifer Matteoli, and Joe Serger, Andrew Stresser. FAIR MANAGER/CEO – David Dillabo ___________________________________________________________________________________________ 1. CALL TO ORDER: President – Munger
All matters listed on this agenda, may be considered for action as listed. Any item not listed may not be considered at this meeting. Items on this agenda may be considered in any order at the discretion of the President.
2. PLEDGE OF ALLEGIANCE 3. ROLL CALL: Declaration of a quorum (YES) President – Alice Munger, Vice President – Ed Ritchie; Board
Members, Erin Cucchi, Jill LeVake, Jennifer Matteoli, Joe Serger, Andrew Stresser and Kulwant Johl. (ABSENT) Karm Bains 4. INTRODUCTION OF STAFF AND GUESTS: None 5. PUBLIC COMMENT: No Public Comment was provided. 6. CORRESPONDENCE: CEO Dillabo presented the Board with correspondence from WFA in regards to AB 1499. 7. CONSENT AGENDA:
i. Motion: Upon a motion by Director Ritchie, 2nd by Director Johl and passed unanimously with an “Aye” vote by Director Ritchie, Johl, Cucchi, LeVake, Matteoli, Serger and Stresser;
ii. Meeting Minutes dated April 24, 2018 and the contracts identified below were approved; iii. Paid Bills in the amount of $44,864.32 from April 24 thru May 16, 2018 iv. Approval of Contracts:
a. Standard Agreements # SA2018-36 thru SA2018-43 b. Sponsorship Agreements # SP2018-16 thru SP2018-24 c. Inside Commercial Agreements # COM2018-20-I thru COM2018-27-I d. Outside Commercial Agreements # COM2018-13-O thru COM2018-16-O e. Concession Agreements # CON2018-18 thru CON2018-22 f. Interim Rental Agreements # 2018-132 thru 2018-141 and 2019-13 thru 2019-17
8. COMMITTEE REPORTS:
a. Finance Committee: Director Cucchi reviewed the current financial reports with the Board. After review and discussion of the current the financial standing, upon a motion by Director LeVake, seconded by Director Stresser, and passed unanimously with an “Aye” vote by Director Ritchie, Cucchi, LeVake, Matteoli and Stresser, the board moved to approve the current financial status of the 13th DAA as summarized below.
1. Current Month Net loss of $ -17,919 2. Net Loss for the Year to Date of $ -52,822 3. Balance Sheet: $1,439,983 4. Trial Balance Report: Debit/credit equal at $489,282.54 5. Accounts Receivable: $ -0-
b. Buildings and Grounds Committee – No report c. Entertainment/Public Relations Committee – Director Matteoli reported on the updated entertainment for
the 2018 Fair. d. Sponsorship Committee – Director Matteoli reported on the status of fair-time event sponsorships. e. Junior Livestock Auction Advisory Committee – Director LeVake reported on the JLA Committee meeting
regarding Small Animal Disposition process, JLA Lunch sponsor, discussion of building a Small Animal Livestock Barn.
f. Master Plan Committee- No report. Page # 004
13th District Agricultural Association Board of Directors 5.22.18 Meeting Minutes
g. Friends of the Fair Foundation – Director Ritchie reported on the committee meeting regarding the fair-time beer garden and sponsorship opportunities.
h. Guidebook Committee – No report. i. Policies & Procedures Committee- No report. j. Nominating Committee – No report. k. Jr. Fair Board Committee – No report.
9.CEO REPORT:
a. CEO Dillabo provided a detailed report regarding; a. Status report of the 2018 Budget b. Status report of the 2017 STOP c. Underground Pipeline Inspection Results d. CFSA 2018 Workers Compensation Rate e. Status Report of CDFA 17/18 Training Allocation Submission f. Status Report of 17/18 Infrastructure Grant Project g. Need for Portable/Laptop Computers h. 2018 Fair Prep Progress Report:
i. Food Concession Diversification: Adding a Thai/Chinese food vendor and a BBQ vendor.
ii. Marketing of event tickets. iii. Main Exhibit Hall and Expo Hall proposed use during fair iv. Sponsorship/Fair Program Development v. Reviewing the need for a Fair-time RV Area Host/Coordinator
i. Legislative Update: i. AB 1499: Sales Tax Revenue generated on fairgrounds year-round. See
Supplemental information attached. ii. SB 5 (aka Prop 68 – California Clean Water & Safe Parks Act) State Parks Bond:
$18 Million included for CA Fairgrounds Facility Improvements b. Attended 4-H Council Meeting on May 3rd, Capitol Fairgrounds Day on May 15th c. Interim Rental business continues to increase in rental activity.
10. OLD BUSINESS:
a. None 11. NEW BUSINESS:
a. CEO Delegation of Authority Resolution: a. After review and discussion by the board and opportunity for public input, upon a motion
was made by Director LeVake and seconded by Director Ritchie to and carried unanimously, the CEO, Dave Dillabo is authorized to execute Rental Agreements up to $15,000, Standard 2 Agreements up to $25,000, as long as these contracts do not exceed a one-year term, without further authorization from the 13th DAA Board of Directors. All such executed agreements; however, are to be submitted to the 13th DAA Board of Directors for review at the subsequent meeting. This Delegation is effective through December 31, 2018. Passed and adopted by said governing board on May 22, 2018 by the following vote: Ayes: Directors: Munger, LeVake, Serger, Ritchie, Cucchi, Matteloi, Stresser, Directors Absent: Bains, Johl.
b. CEO Bank Account Signer Authorization Resolution: a. After review and discussion by the board and opportunity for public input, upon a motion by
Director Cucchi, 2nd by Director Matteoli and passed unanimously, CEO David Dillabo, Director is hereby authorized to be listed on as an account signer, make deposits and transfers of funds for the 13th District Agricultural Association for all of the 13th DAA Bank of Feather River Accounts including, Operating Checking Account, Premium Account, Money Market Account, Certificate of Deposit Account, JLA Money Market Account and the JLA Checking Account. CEO, David Dillabo is authorized to execute checks for payment up to $15,000 without further authorization from the 13th DAA Board of Directors. Passed and adopted by said governing board on May 22, 2018 by the following vote: Ayes:Directors: Munger, LeVake, Serger, Ritchie, Cucchi, Matteloi, Stresser, Directors Absent: Bains, Johl.
c. CFSA 2018/19 Property Insurance Policy Purchase: a. No Action/No Discussion
d. Authorization for the CEO to acquire a credit card for business of the 13th DAA a. After review and discussion by the board and opportunity for public input, upon a motion by
Director Ritchie, 2nd by Director Stresser and passed unanimously with “aye” votes by Directors LeVake, Cucchi, Ritchie, Munger, Stresser, and Matteoli the board moved to
Page # 005
13th District Agricultural Association Board of Directors 5.22.18 Meeting Minutes
allow CEO Dillabo to apply for a credit card in the name of the 13th District Agricultural Association with a $5,000 monthly spending limit.
e. Fairgrounds Website Development: a. CEO Dillabo provided the board a review of current website needs of re-developing the
fair’s current website to increase marketing capabilities and user convenience. After review and discussion by the board and opportunity for public input, upon a motion by Director Serger, 2nd by Director Cucchi and passed unanimously with “aye” votes by Directors LeVake, Cucchi, Ritchie, Serger and Stresser, and Matteoli the board moved to have CEO Dillabo to work with a website developer to create a new website for the fair at a cost of no more than $4,500.
f. 2018 Grandstand Events Ticket Prices: a. CEO Dillabo provided the Board with a proposed pre-fair marketing plan developed
through the Entertainment Committee of providing pre-sale discounted tickets for all Grandstand events. After review and discussion by the board and opportunity for public input, upon a motion by Director Serger, 2nd by Director Ritchie and passed unanimously with “aye” votes by Directors LeVake, Cucchi, Ritchie, Serger and Stresser, and Matteoli the board moved to adopt the Entertainment Committee’s proposal of establishing a pre-sale discount program for all of the grandstand events and market all of the event tickets for the following prices: Pre-Sale: Adult: $10, Child: $5; Fair-time: Adult $12, Child $7.
g. 2018 Exhibitor Handbook Additions a. CEO Dillabo discussed the need for the fair to be in compliance with the state rules and
include Grange Members as a recognized and eligible youth group and adding Grange as a recognized youth group and grange exhibitors to be eligible to show at the 2018 Yuba-Sutter Fair. After review and discussion by the board and opportunity for public input, upon a motion by Director Cucchi, 2nd by Director Stresser and passed unanimously with “aye” votes by Directors LeVake, Cucchi, Ritchie, Serger, Stresser, and Matteoli the board moved to recognize Grange as an eligible youth organization and allow Grangemembers to show at the Yuba-Sutter fair starting in 2018.
h. Use of North Parking Lot for Dry RV Camping a. CEO Dillabo discussed the possibility of utilizing the west side of the North Parking Lot as
a Dry RV Camp Area. Dillabo provided the Board with a Financial Analysis to develop to understand the cost of the additional RV area. After review and discussion by the board and opportunity for public input, upon a motion by Director Serger, 2nd by Director Stresser and passed unanimously with “aye” votes by Directors LeVake, Cucchi, Ritchie, Serger, Stresser, and Matteoli the board moved to add a Dry Camping Rv Lot in the North parking Lot at the rate of $275 which would include a parking pass for the week of fair and is contingent on the breakeven/profit point.
12. DIRECTOR’S COMMENTS: Please note that pursuant to California State Law, the Board is prohibited from
discussing or taking action on any item not listed on the agenda. a. Directors LeVake discussed future board meeting dates.
13. MATTERS OF INFORMATION:
a. Next meeting June 26, 2018 @ 5:30 pm at the Fairgrounds office.
14. ADJOURNED at 8:05 p.m. Respectfully submitted by: David Dillabo, CEO
Page # 006
Page # 007
Page # 008
Page # 009
Contract #
Contractor N
ame
PurposeTotal A
mount
SA
2018-44Jennifer Traynham
Sponsorship D
evelopment
TBD
SA
2018-45C
alifornia Cornhole A
ssociation Yuba S
utterE
ntertainment
-$
SA
2018-46June Fuller
Japenese Exchange S
tudents show
ing Kids how
to do O
ragomi
-$
S
A2018-47
TEI-S
kip Banks
Entertainm
ent3,200
$
SA
2018-48B
en Toilet Rentals
Portable Toilets N
orth Parking
Lot406
$
SA
2018-49K
rista McC
oonP
rofessional Services-
Livestock3,000
$
SA
2018-50S
utter Buttes K
9 Rescue
Pet A
doptions$
-S
A2018-51
That's Entertainm
entS
tage Managers
1,250$
S
A2018-52
Pleasant G
rove Fire Protection
First Aid
3,000$
S
A2018-53
Wheatland-B
ear River FFA
Fundraiser-Ice Cream
-$
S
A2018-54
Playzem
Kid's A
rea5,000
$
SA
2018-55Tina Lavy, M
S, IB
CLC
Lactation Station
-$
Contract #
Contractor N
ame
Sponsored Area
Am
ountIn-K
indC
ash
SP
2018-25C
olusa Casino R
esortB
eer Garden S
tage &
Extrem
e Rodeo
5,000$
5,000
$
SP
2018-26G
range Coop
Grandstand A
rea and Livestock A
rea3,000
$
3,000$
S
P2018-27
Bonanza Inn
Room
s for Fair2,500
$
2,500$
SP
2018-28B
arbara LeVake
Extrem
e Rodeo
750$
750
$
SP
2018-29Jim
enez TruckingE
xtreme R
odeo750
$
750$
S
P2018-30
Joh and Alice M
ungerE
xtreme R
odeo750
$
750$
S
P2018-31
Montna Farm
sE
xtreme R
odeo750
$
750$
S
P2018-32
Matteoli B
rothersE
xtreme R
odeo750
$
750$
S
P2018-33
Yuba County W
ater Agency
Grandstand E
vents10,000
$
10,000$
S
P2018-34
N &
S Tractor
Yuba-Sutter Fair
2,500$
2,500
$
SP
2018-35V
alley Truck & Tractor C
o.Livestock A
rea1,500
$
1,500$
S
P2018-36
Sunsw
eet Grow
ers IncYuba-S
utter Fair1,500
$
1,500$
S
P2018-37
David S
hawE
xtreme R
odeo 750
$
750$
S
P2018-38
Twin P
eaks Agriculture Inc.
Yuba-Sutter Fair
750$
750
$
SP
2018-39Johl O
rchardsE
xtreme R
odeo750
$
750$
S
P2018-40
Triangle Properties
Extrem
e Rodeo
500$
500
$
2018 Sponsorship Agreements
2018 Standard Agreements
Page # 010
SP
2018-41S
ierra Central C
redit Union
Grandstand E
vents2,500
$
2,500$
SP
2018-42C
alifornia Industrial Rubber
Yuba-Sutter Fair
1,500$
1,500
$
SP
2018-43D
BI
Yuba-Sutter Fair
10,000$
10,000
$
SP
2018-44Friends of the Fair
Yuba-Sutter Fair
3,500$
3,500
$
Contract #
Business N
ame
Booth Size
CO
M2018-28-I
Friends of Fish and Gam
e10X20
CO
M2018-29-I
Eco G
uard Pest M
anagement
10X10C
CO
M2018-30-I
Infinity Energy
10X10
CO
M2018-31-I
Sutter C
ounty Sheriff's O
ffice10X10
CO
M2018-32-I
K D
esigners10X10
CO
M2018-33-I
Cam
paign to Elect S
ukh Sidhu
10X10C
CO
M2018-34-I
A&
M P
aparrazi Jewelry
10X10C
CO
M2018-35-I
GTN
California, LLC
10X10CC
OM
2018-36-IE
ast Meets W
est10X10C
CO
M2018-37-I
CA
NC
ELLED C
lick Heat
XXXC
OM
2018-38-IA
E P
hotographers10X10
CO
M2018-39-I
Blue Fountain W
ater10X20
CO
M2018-40-I
Usborne B
ooks and More
10X10C
OM
2018-41-IC
OR
E C
harter School
10X10
Contract #
Business N
ame
Booth Size
CO
M2018-17-O
Cascade P
ower
10X10
CO
M2018-18-O
Yuan Qiang Zheng
10X20
CO
M2018-19-O
Com
mittee to E
lect Brandon B
arne10X10
CO
M2018-20-O
Pipes P
lus10X10
Pipes, A
rtwork
Laser Shooting G
ame, hunter education info, hydroprow
er generation display, fishing &
hunting regulations, etc.
Pest C
ontrol Serv ices
Solar Installation
Info on Sheriff O
ffice Recruiting
Window
s, siding, bathrooms
Imfo m
aterials ,
Charter S
chool
Portrait S
pecialsW
ater Filtration and Water S
oftners
Solar E
nergy Consultations
Childresn's books, educational books, activity books
Product
2018 Inside Com
mercial Vendor Agreem
ents
$5 Jewelry
Travel Agency info
Unique H
andcarved Wood P
roductsR
eusable heat pads in various forms
Product2018 O
utside Com
mercial Agreem
ents
Sunglasses, H
ats, Toys, Fans
Cam
paign Booth
Page # 011
CO
M2018-21-O
Westhaven S
olar10X10
Solar lead generator
CO
M2018-22-O
Sanchez Jew
elry10X10
CO
M2018-23-O
Sapphire M
arketing Group
10X10C
anidates, brochures & prom
otional Items
2018 Concessions Agreem
entsC
ontract #C
oncessionB
ooth Size
CO
N2018-23
Top Notch C
oncession25'
CO
N2018-24
Top Notch C
oncessions25'
CO
N2018-25
Tabernaculo De A
doracion, Inc.10'
Contract #
Date
Contractor N
ame
Desc.
Building R
ent $Security
2018-1428/25/2018
Rogue P
romotions
Cage Fights
1,525$
948$
2018-143
11/10/2018H
arpal Sandhu
Pre W
edding510
$
519$
2018-144
12/1/2018A
ngela Jimenez
Wedding
660$
580
$
2018-1458/18-6/19
AeroS
TEM
Academ
yC
harter School
2018-14610/20/2018
Satpal S
inghB
irthday510
$
458$
2019 Interim R
ental Contract Agreem
entsC
ontract #D
ateC
ontractor Nam
eD
esc.B
uilding Rent $
Security2019-18
2/23/2019M
elissa Carrillo
Quince
765$
610
$
2019-193/9/2019
Harinder K
allu R
ecepttion 765
$
672$
2019-20
4/3/2019M
ayo Club Lam
bs Livestock S
how
1,345$
-$
2019-21
10/12/2019D
ora Mendoza
Quince
$765
951$
2019-223/16/2019
Yuba Co S
herrif Wom
ens P
osseD
inner $
765 -
$
2019-232/16/2019
Arielyn S
omera
Birthday
$510
580$
2019-24
3/2/2019M
aritza Cam
olingaQ
uince $
915 751
$
Chains, bracelets, rings, earrings, necklaces, tropical
blouses & dresses
2018 Interim R
ental Contract Agreem
ents
Product
Corn D
og, Avocado B
ites, Fried Pickle C
hips, Nachos, Fried
Veggies, Fries, D
rinksP
izza, Breadsticks, C
heesy Bread, M
eatball Sub S
andwich,
Pretzel w
/Cheese, N
achos, Churros, D
rinks
Thai Food
Page # 012
2018ASSETS
Current Assets
Petty Cash 200$ Change Fund 500$ Cash Register-Entries -$ Cash-Operation FRSB -$ Operating - Feather River 3772006643 93,558$ Cash-Premium -$ Premium - FR 2,027$ LAIF-Umpqua Savings -$ Money Market - FR 200,917$ Certificate of Deposit - FR 252,343$ Cash-Livestock Auction -$ JLA - Money Market (#4863107308) -$ JLA - FR 26,313$ JLA - Feather River 3772006656 29,862$
605,721$ Accounts Receivable-Operating (839) Accounts Receivable- JLA 3,277 Deferred Charges -
Total Current Assets 608,159 Construction in Progress 14,280 Land 92,728 Building and Improvements 2,734,952 Accumulated Depreciation (2,063,622) 671,330 Equipment 107,027 Accumulated Depreciation (107,027) - Total Fixed Assets 778,338
Deferred Outflows of ResourcesDeferred Outflow of Resources 67,596 Total Deferred Outflows of Resources
Total Assets 1,454,093$
LIABILITIES & RETAINED EARNINGS
Liabilities
Accounts Payable 14,230$ Payroll Withholdings 6,677 Deferred Income 64,966 Guarantee Deposit 18,634 Compensated Absence Liab 42,057 JLA Consignment Account 0 Net Pension Liability 560,154
706,718$ Deferred Inflows of ResoucesDeferred Inflow of Resources 1,286 Total Deferred Inflows of Resources
Total Liabilities 708,004$
Retained EarningsNet Resources, Capital Assets - F&E Projects 8,840 Junior Livestock Auction 131,396 Net Resources, Operations 1,073,131 Net Reserve - GASB 68 Pension (493,844) State Allocation 44,670 State Allocation Training Reimbursement 30,891 Net Income/Loss From Operations (48,996)
Total Retained Earnings 746,088
TOTAL LIABILITIES & RETAINED EARNINGS 1,454,093$
YUBA-SUTTER FAIR, 13TH DAABALANCE SHEET
June 30, 2018
Page # 013
YUBA-SUTTER FAIR, 13TH DAAStatement of Operations
June 30, 2018
Acct. Current Mo Prior Year MoCurrent
YTD Prior YTD Budget Balance of % UsedNo. 6/30/18 6/30/17 6/30/18 6/30/17 2018 Budget 1905
OPERATING REVENUES:Admissions to Grounds 41000 9,802 9,743 14,978 17,303 190,000 175,022 8%Commercial Space 41500 2,792 5,775 14,480 13,350 26,000 11,520 56%Concessions 42000 15,752 13,230 21,678 23,615 170,000 148,322 13%Exhibits 43000 13,499 12,208 17,305 15,933 26,000 8,695 67%Horse Show 44000 70 55 100 75 0 -100 0%Fair Attractions 46000 1,040 0 3,213 11,053 58,000 54,787 6%Interim Attractions Revenue 46009 0 0 0 0 0 0 0%Miscellaneous Fair 47000 12,694 6,020 66,069 60,045 124,400 58,331 53%Miscellaneous Non-Fair Programs 47500 0 0 0 0 6,500 6,500 0%Interim Revenue 48000 26,456 11,911 173,798 161,740 341,500 167,702 51%Prior Year Revenue Adjustments 49000 0 0 0 0 0 0 0%Other Operating Revenue 49500 -55 4,055 0 5,372 7,500 7,500 0%
TOTAL OPERATING REVENUES: 82,050 62,997 311,621 308,485 949,900 638,279 33%
OPERATING EXPENDITURES:Administration 50000 27,256 26,567 145,799 154,800 319,320 173,521 46%Maintenance & General Operations 52000 38,011 29,953 174,247 145,527 340,190 165,943 51%Publicity 54000 0 509 1,123 3,877 32,545 31,422 3%Attendance Operations 56000 0 0 0 303 54,371 54,371 0%Miscellaneous Fair 57000 0 0 1,385 168 5,550 4,165 25%Misc Non-Fair Wages, Security 57200 9,597 8,608 32,955 21,983 124,064 91,109 27%Premiums 58000 2,473 1,412 2,473 1,412 11,450 8,977 22%Exhibits 63000 1,364 0 2,775 0 23,540 20,765 12%Horse Show 64000 0 0 -10 0 0 10 0%Fair Entertainment Expense 66000 0 0 30 672 112,700 112,670 0%Interim Entertainment Expense 66009 0 0 0 0 0 0 0%Equipment (Funded by Fair) 72300 0 0 0 0 0 0 0%Prior Year Expense Adjustments 80000 0 0 82 -60 0 -82 0%Cash (Over/Under) 85000 0 0 0 0 0 0 0%Capital Expenditures (Funded by Fair) 91000 0 0 0 0 0 0 0%Other Operating Expense 94500 0 0 0 0 0 0 0%
TOTAL OPERATING EXPEDITURES: 78,700 67,048 360,858 328,682 1,023,730 662,872 35%
Net Income/Loss from Operations 3,350 -4,051 -49,237 -20,196 0
State Allocation 2,661 42,009 44,670 42,009 0 0%State Allocation Training Reimbursement 0 0 30,891 2,661 0 0%Capital Project Reimbursement Fund 0 0 8,840 0 0 0%Net Gain/Loss Prior to Depreciation 6,011 37,958 26,324 24,474
Depreciation Expense 90000 0 0 0 0 56,018 56,018 0%Net Gain/Loss After Depreciation 6,011 37,958 26,324 24,474
Page # 014
Yuba-Sutter Fair
Raechelle Page 1
Monday, July 9, 2018 4:41:07PM
Trial Balance
Unit Of Measure: $
Current (6/1/2018 - 6/30/2018)
Account Debit Credit Ending BalanceBeginning Balance Net Activity
200.00 0.00 200.00 11100-0-A Petty Cash
500.00 500.00 500.00 0.00 11200-0-A Change Fund
93,558.37 13,866.81 79,304.90 93,171.71 79,691.56 11310-0-A Operating - Feather River 3772006643
2,026.93 10.00-10.00 2,036.93 11410-0-A Premium Account - Feather Ri -3772006685
200,917.26 41.28 41.28 200,875.98 11620-0-A Money Market - Feather Rive - 3778001930
252,343.08 0.00 252,343.08 11621-0-A Certificate of Deposit - FR 137700913
26,312.56 3.24 3.24 26,309.32 11702-2-A JLA Money Market - Feather River
29,862.30 4,280.08 689.92 4,970.00 25,582.22 11720-2-A JLA - Feather River 3772006656
3,276.67 0.00 3,276.67 13101-2-A JLA Account Receivable
150.00 0.00 150.00 13102-0-A Acct Receivable-Other/Returned Cks
0.00 0.00 86,010.71 86,010.71 0.00 13199-0-A AR-Misc.
988.63-0.00 988.63-13300-0-A Acct Receivable-Fair
67,596.21 0.00 67,596.21 16000-0-A Deferred Outflow of Resources
14,280.00 0.00 14,280.00 19000-0-A Construction in Progress
92,727.72 0.00 92,727.72 19100-0-A Land
2,734,951.53 0.00 2,734,951.53 19200-0-A Building and Improvements
2,063,621.59-0.00 2,063,621.59-19210-0-A Accum Deprec-Bldg/Improvements
107,026.71 0.00 107,026.71 19300-0-A Equipment
107,026.71-0.00 107,026.71-19310-0-A Accum Deprec-Equipment
0.00 0.00 48,553.10 48,553.10 0.00 20100-0-A PR Liability
0.00 0.00 95.00 95.00 0.00 21100-0-A Insurance Fees Collected
12,941.42-3,455.03-56,477.05 53,022.02 9,486.39-21200-0-A Accounts Payable
0.00 0.00 7,168.02 7,168.02 0.00 22300-0-A STATE RETIREMENT PAYABLE
656.94-329.95-1,114.17 784.22 326.99-22301-0-A PST
4,927.81-255.66-255.66 4,672.15-22303-0-A OPEB Withholding
0.00 0.00 1,522.85 1,522.85 0.00 22501-0-A FEDERAL WITHHOLDING
0.00 0.00 378.65 378.65 0.00 22502-0-A STATE WITHHOLDING
0.00 0.00 2,699.40 2,699.40 0.00 22503-0-A FICA TAX WITHHOLDING
0.00 0.00 977.82 977.82 0.00 22504-0-A MEDICARE WITHHOLDING
867.94 1,901.46 4,615.98 6,517.44 1,033.52-22505-0-A Medical Insurance W/,
1,057.33-146.20-323.70 177.50 911.13-22506-0-A DENTAL WITHHELD
533.13-106.48-533.13 426.65 426.65-22507-0-A Garnishment Payable
164.00-2.00 1,002.00 1,004.00 166.00-22605-0-A DEFERRED COMPENSATION PAYABLE
21.28-10.64-31.92 21.28 10.64-22606-0-A VISION PAYABLE
89.30-0.00 89.30-22607-0-A BASIC LIFE PAYABLE
94.96-0.00 98.32 98.32 94.96-22622-0-A IUOE
64,966.25-5,417.25-18,868.25 13,451.00 59,549.00-22800-0-A Deferred Income
18,634.00-634.00-2,634.00 2,000.00 18,000.00-24100-0-A Guarantee Deposits
42,056.79-0.00 42,056.79-24500-0-A Compensated Absence Expense
1,288.80-578.42-2,073.47 1,495.05 710.38-24800-0-A WC WITHHOLDING
118,575.63-0.00 118,575.63-25101-2-A JLA Reserve
0.11-0.00 0.11-25200-2-A JLA Consignment Account
1,286.22-0.00 1,286.22-25600-0-A Deferred Inflow of Resources
560,154.02-0.00 560,154.02-26000-0-A Net Pension Liability
1,073,131.29-0.00 1,073,131.29-29100-0-A Net Resources, Operations
493,844.03 0.00 493,844.03 29400-0-A Net Reserve - GASB 68 Pension
44,670.00-2,661.00-2,661.00 42,009.00-31200-0-A State Allocation
8,840.00-0.00 8,840.00-31900-0-A Capital Project Reimbursements
30,890.98-0.00 30,890.98-34000-0-A State Allocation Training
8,935.00-8,015.00-8,015.00 920.00-41001-0-A Discounted Livestock Admission
6,043.00-1,787.00-1,787.00 4,256.00-41002-0-A Adv Purchase Sales in Office
6,981.00-2,185.00-2,185.00 4,796.00-41500-0-A Commercial Outside Space
7,499.00-607.00-607.00 6,892.00-41501-0-A Commercial Inside Space
200.00-200.00-200.00 0.00 42102-0-A Carnival Pre-sale
13,545.00-12,145.00-12,145.00 1,400.00-42103-0-A Carnival LS Wristband
7,883.00-3,357.00-3,357.00 4,526.00-42200-0-A Food Concession
50.00-50.00-50.00 0.00 42201-0-A Food Stock Trailers
2,432.00-2,152.00-2,152.00 280.00-43101-0-A Entry Fees
3,375.00-2,700.00-2,700.00 675.00-43102-0-A Pageant Entry Fees
11,473.00-8,622.00-8,622.00 2,851.00-43103-0-A L/S Entry Fees
25.00-25.00-25.00 0.00 43300-0-A Other (Explain)
100.00-70.00-70.00 30.00-44200-0-A Horse Show-Entry/Stake Fees
Page # 015
Yuba-Sutter Fair
Raechelle Page 2
Monday, July 9, 2018 4:41:07PM
Trial Balance
Unit Of Measure: $
Current (6/1/2018 - 6/30/2018)
Account Debit Credit Ending BalanceBeginning Balance Net Activity
3,213.00-1,040.00-1,040.00 2,173.00-46700-0-A Interim Attraction
5,380.00-3,675.00-3,675.00 1,705.00-47101-0-A Discounted Parking Revenue
1,175.00-550.00-550.00 625.00-47300-0-A Utility Fee Reimbursements
14,540.00-4,330.00-4,330.00 10,210.00-47602-2-A JLA Sponsorship
44,335.00-5,085.00-5,085.00 39,250.00-47700-0-A Fairtime Camping Fee
1,429.00-1,134.00-1,134.00 295.00-47800-0-A Other Misc Fair
13,750.00-2,250.00-2,250.00 11,500.00-47901-0-A Fair Sponsorships
92,821.17-10,445.00-10,445.00 82,376.17-48101-0-A Building Rentals
7,600.00-800.00-800.00 6,800.00-48107-0-A Reservation Fee
8,960.00-3,750.00-3,750.00 5,210.00-48201-0-A Grounds Rentals
9,882.00-4,716.00-4,716.00 5,166.00-48215-0-A RV Parking Group
17,205.00-4,020.00-4,020.00 13,185.00-48216-0-A RV Parking Individual
23,223.00-1,264.00-1,264.00 21,959.00-48299-0-A Security Revenue
4,889.50-100.00-100.00 4,789.50-48301-0-A Equipment Rentals
5,597.43-533.00-533.00 5,064.43-48500-0-A Interim Reimbursements
3,860.79-828.46-828.46 3,032.33-48501-0-A Headstart Utilities Reimbursement
191.98-44.52-44.52 147.46-49510-0-A Interest Revenue
906.85 200.00 200.00 706.85 49526-0-A Misc Rebates/Refunds
715.00-100.00-100.00 615.00-49527-0-A Misc. Other Revenue
63,621.00 13,152.00 13,152.00 50,469.00 50100-0-A ADM Permanent Wages & Salaries
17,522.69 5,066.57 5,066.57 12,456.12 50110-0-A ADM Benefits
4,920.30 1,010.22 1,010.22 3,910.08 50120-0-A ADM Payroll Taxes
4,184.20 874.54 874.54 3,309.66 50130-0-A ADM Worker's Comp
6,924.18 1,423.60 1,423.60 5,500.58 50200-0-A ADM Temporary Wages
1,500.00 210.00 210.00 1,290.00 50400-0-A Professional Service
1,666.81 284.79 284.79 1,382.02 50402-0-A Bank Service Fees
1,718.99 0.00 1,718.99 50501-0-A Directors Expense
1,310.88 0.00 1,310.88 50601-0-A Employees Travel & Training
6,652.48 1,103.49 1,103.49 5,548.99 50701-0-A Supplies & Expenses
5,680.85 775.98 775.98 4,904.87 50801-0-A Telephone & Postage Expenses
2,436.00 376.00 376.00 2,060.00 50901-0-A Dues & Subscriptions
458.96 0.00 458.96 50903-0-A Interim Security Expenses
12,578.03 1,555.59 1,555.59 11,022.44 51001-0-A Insurance
9,016.73 1,295.12 1,295.12 7,721.61 51100-0-A ADM Misc. Other Expenses
766.98 127.83 127.83 639.15 51120-0-A Benefits OPEB
4,840.00 0.00 4,840.00 51200-0-A Unemployment Insurance
52,068.80 9,458.80 9,458.80 42,610.00 52100-0-A MN Permanent Wages
29,408.18 4,910.13 4,910.13 24,498.05 52110-0-A MN Benefits
3,801.13 709.16 709.16 3,091.97 52120-0-A MN Payroll Taxes
3,508.24 705.71 705.71 2,802.53 52130-0-A MN Worker's Compensation
7,404.94 2,302.85 2,302.85 5,102.09 52200-0-A MN Temporary Wages
978.00 164.00 164.00 814.00 52301-0-A MN Prof Services
233.88 13.98 13.98 219.90 52501-0-A MN Rentals
49,309.42 10,273.10 10,273.10 39,036.32 52802-0-A MN Power Water Gas
6,563.52 2,890.30 2,890.30 3,673.22 52901-0-A MN Equipment Maintenance
6,893.85 1,991.93 1,991.93 4,901.92 53001-0-A MN Building & Grounds Supplies
3,981.61 26.50 26.50 3,955.11 53002-0-A MN Building Maintenance Expense
3,000.00 3,000.00 3,000.00 0.00 53019-0-A Interim Other Expenses
5,171.48 1,564.19 1,564.19 3,607.29 53101-0-A MN Trash Removal
1,923.48 0.00 1,923.48 53201-0-A MN Miscellaneous Others
1,050.00 0.00 1,050.00 54400-0-A PUB Advertising Fairtime
72.83 0.00 72.83 54501-0-A PUB Promotion Expense Fairtime
1,384.72 0.00 1,384.72 56401-0-A Supplies & Expenses Fairtime
29,593.91 8,984.24 8,984.24 20,609.67 57200-0-A Interim Security
1,223.77 0.00 1,223.77 57202-0-A Interim Other - Christmas Fair Expense
428.22 119.23 119.23 308.99 57220-0-A Security Payroll Taxes
1,709.59 493.22 493.22 1,216.37 57230-0-A Security Worker's Compensation
71.50 0.00 71.50 57641-2-A JLA Fees - NPB BI BCF LCF LG
1,104.20 145.92 145.92 958.28 57645-2-A JLA Supplies & Expenses
544.00 544.00 544.00 0.00 57646-2-A JLA Trophies & Awards
2,472.75 2,472.75 2,472.75 0.00 58201-0-A Trophies, Medals, Ribons
2,774.95 1,364.00 1,364.00 1,410.95 63401-0-A EXH Supplies & Expenses
Page # 016
Yuba-Sutter Fair
Raechelle Page 3
Monday, July 9, 2018 4:41:07PM
Trial Balance
Unit Of Measure: $
Current (6/1/2018 - 6/30/2018)
Account Debit Credit Ending BalanceBeginning Balance Net Activity
10.00-0.00 10.00-64201-0-A Horse Show - Others
30.00 0.00 30.00 66702-0-A Pageant Fairtime Expenses
81.85 0.00 81.85 80000-0-A Prior Year Operating
Debits Credits Ending Balance$ Grand Totals Beginning Balance Net Activity
0.00 404,679.00 404,679.00 0.00 0.00
Page # 017
Page # 018
Page # 019
Page # 020