ANTICIPATED REVENUE Amount
Municipalities Contrubutions $28,750.00
Other Municipalities $5,000.00
Yuba Water Sponsorship $2,500.00
Additional Sponsorships $2,500.00
ANTICIPATED 2022 REVENUE $38,750.00
ANTICIPATED EXPENSES Amount
Pryospectacular $28,750.00
Sapphire Group 30 hr @ $100/hr. $3,000.00
Music in the arena $2,000.00
Advertising - Social, Print/Design $1,000.00
ANTICIPATED 2022 EXPENSES $34,750.00
EXHIBIT A
2022 Marysville 4th of July - PROPOSED BUDGET