ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Cash on Hand 6/30/2025
$47,851.58
2
3
Budget 25-26
4
Income
5
Head Tax $ 16,000.00
6
Clinic Revenue $ 22,000.00
7
Ipad Rental $ 300.00
8
Reimbursement
9
 Regional Entries $ 25,000.00
10
 Total $ 63,300.00
11
Expenses
12
Judge's Cup Apparel $ 2,500.00
13
Travel $ 4,000.00
14
Constant Contact $ 250.00
15
Gifts (Seniors, Judges)
 $ 1,000.00
16
Awards $ 7,000.00
17
Website $ 800.00
18
Club Support $ 10,000.00
19
Athlete Support $ 40,000.00
20
Clinic Expenses $ 10,000.00
21
 Total $ 75,550.00
22
23
Net Income $ (12,250.00)
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100