|
| For the 12 month period beginning: |
July 1, 2009 Ending: June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Last Season |
|
|
|
Estimated Revenues: |
|
|
|
|
Budget |
|
|
Per Player |
|
Actual |
|
|
|
|
4005 |
|
Registration Fees (see bottom right) |
|
$172,500.00 |
|
|
105 |
|
202719.02 |
|
|
|
|
4021 |
|
Tournament/Player Camp |
|
|
|
|
|
|
|
|
|
|
|
|
4024 |
|
Tournament - Concessions |
|
|
|
|
|
|
|
|
|
|
|
|
4031 |
|
Cultural Exchange |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4040 |
|
Fund Raising Receipts: Concessions |
|
|
|
|
|
|
|
|
|
|
|
4041 |
|
Fund Raising Receipts: Other |
|
|
|
|
|
|
3082.15 |
|
|
|
|
4310 |
|
Sponsors/Contributions/Donations |
|
|
|
|
|
|
|
|
|
|
|
9105 |
|
Interest Income |
|
|
|
|
|
|
|
|
|
223.74 |
|
|
|
|
4959 |
|
Other Income (Describe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Estimated Revenue (R): |
|
$172,500.00 |
|
|
$105.00 |
|
$206,024.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5101 |
|
Uniforms: Players |
|
|
|
|
65000 |
|
|
32.5 |
|
64517.17 |
|
|
|
|
5102 |
|
Uniforms: Coaches |
|
|
|
|
|
|
|
0 |
|
0 |
|
|
|
|
5103 |
|
Uniforms: Referees |
|
|
|
|
|
|
|
0 |
|
0 |
|
|
|
|
5104 |
|
Uniforms: Other |
|
|
|
|
|
|
|
0 |
|
0 |
|
|
|
|
5111 |
|
Field Expenses |
|
|
|
|
10000 |
|
|
5 |
|
8367.62 |
|
|
|
|
5115 |
|
Park Fees |
|
|
|
|
10000 |
|
|
5 |
|
9244.5 |
|
|
|
|
5146 |
|
Equipmt Purchases & Storage Exp |
|
19000 |
|
|
9.5 |
|
26518.6 |
|
|
|
|
5200 |
|
Natl Games-start up seed money |
|
|
|
|
0 |
|
|
|
|
|
|
5205 |
|
Natl Games-Business Expenses |
|
|
|
|
0 |
|
|
|
|
|
|
5208 |
|
Tourn/Natl Games: Opening ceremonies |
|
|
|
0 |
|
|
|
|
|
|
5209 |
|
Tourn/Natl Games: Banners & Signs |
|
|
|
|
0 |
|
|
|
|
|
|
5210 |
|
Tourn/Natl Games: Traffic Control |
|
|
|
|
0 |
|
|
|
|
|
|
5211 |
|
Tourn/Natl Games: Entertainment |
|
|
|
|
0 |
|
|
|
|
|
|
5212 |
|
Tourn/Natl Games: ID Cards |
|
|
|
|
|
0 |
|
|
|
|
|
|
5213 |
|
Tourn/Natl Games: Insurance |
|
|
|
|
|
0 |
|
|
|
|
|
|
5220 |
|
Tourn: Incentives, Trophies, Awards |
|
|
|
|
0 |
|
|
|
|
|
|
5221 |
|
Tournament: Coaches |
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5222 |
|
Tournament: Referees |
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5223 |
|
Tournament: Other |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5224 |
|
Tournament: Water/Food |
|
|
|
|
|
0 |
|
|
|
|
|
|
5225 |
|
Tournament: Concession Expenses |
|
|
|
|
0 |
|
|
|
|
|
|
5226 |
|
Tournament: Medical Personnel |
|
|
|
|
0 |
|
|
|
|
|
|
5227 |
|
Tournament Planning Meetings |
|
|
|
|
0 |
|
|
|
|
|
|
5229 |
|
Tournament/Player Camp Expenses |
|
5000 |
|
|
2.5 |
|
1703.24 |
|
|
|
|
5239 |
|
Cultural Exchange Expenses |
|
|
|
|
|
0 |
|
|
|
|
|
|
5241 |
|
Playoff Expenses |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5255 |
|
Ads/Newsletter/Yearbook/Pictures |
|
10000 |
|
|
5 |
|
7744.97 |
|
|
|
|
5261 |
|
Fund-raising Expenses: Concessions |
|
|
|
|
0 |
|
|
|
|
|
|
5262 |
|
Fund-raising: Other |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5274 |
|
Awards & Volunteer Recognition |
|
12000 |
|
|
6 |
|
9458.47 |
|
|
|
|
5275 |
|
Donations |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
5431 |
|
Clinic Training Expenses: Player |
|
|
|
|
0 |
|
|
|
|
|
|
5432 |
|
Clinic Training Expenses: Coaches |
|
10000 |
|
|
5 |
|
3827.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Last Season |
|
|
|
Estimated Expenditures: |
|
|
|
|
Budget |
|
|
Per Player |
|
Actual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5433 |
|
Clinic Training Expenses: Referees |
|
6000 |
|
|
3 |
|
4861.38 |
|
|
|
|
5434 |
|
Clinic Training Expenses: Other |
|
|
|
|
0 |
|
|
|
|
|
|
5701 |
|
Payments to AYSO: Inter-regional |
|
|
|
|
0 |
|
|
|
|
|
|
5702 |
|
Payments to AYSO: NSTC |
|
|
|
|
|
0 |
|
|
|
|
|
|
5703 |
|
Payments to AYSO: Registration Fees |
|
27000 |
|
|
13.5 |
|
27361.5 |
|
|
|
|
5704 |
|
Payments to AYSO: Supply Center |
|
|
|
|
0 |
|
|
|
|
|
|
5801 |
|
Fixed Assets (over $1,000) |
|
|
|
|
|
0 |
|
|
|
|
|
|
7401 |
|
Travel: Other |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
7430 |
|
Conferences / Meetings |
|
|
|
|
|
0 |
|
|
|
|
|
|
7431 |
|
Section / NAGM |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
7435 |
|
Travel Mileage |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
7515 |
|
Phone / Internet / Website |
|
|
9000 |
|
|
4.5 |
|
10604.72 |
|
|
|
|
7535 |
|
Postage |
|
|
|
|
1000 |
|
|
0.5 |
|
498.99 |
|
|
|
|
7625 |
|
Office Supplies |
|
|
|
|
500 |
|
|
0.25 |
|
373.69 |
|
|
|
|
7695 |
|
Miscellaneous Supplies |
|
|
500 |
|
|
0.25 |
|
7 |
|
|
|
|
8595 |
|
Other Expenses(refund) |
|
|
|
0 |
|
|
0 |
|
13598.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Estimated Expenditures (E): |
$185,000.00 |
|
|
$92.50 |
|
$188,687.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Cash Increase (Decrease): |
(R-E) |
|
$(12,500.00) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Bank Balance on June 30: |
|
|
$190,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Ending Cash Balance: |
|
|
|
$70,000.00
|
