ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
DateTotalRegistrationFlightHotelVan RentalPlayersPlayer Escorts
2
Temecula Tournament6/26-6/29$1,695.00$1,695.00$0.0015
3
National Tournament7/17-7/21$29,400.00$1,200.00$10,200.00$18,000.00$0155
4
Surf Cup San Diego7/31-8/3$1,695.00$1,695.00$0.0015
5
Monthly Coach Dues4/1 - 7/31$0.00$0.0015
6
Total$32,790.00
7
8
TypeActivityEstimated CostGross RevenueBFUSA FeeBFUSA Rate (based on Avg)Net RevenueOpenClose
9
Ticketted EventBeach Clean Up($338.3)$1,338.8 4%$57 $943.1 4/1/264/30/26
10
MonthlyMonthly Dues$0.0 0%$0 4/1/268/7/26
11
Sweat EquityGolf Tournament($14,019.2)$27,507.5 3%$825 $12,663.1 4/1/266/12/26
12
Digital FundraiserDigital Fundraiser$0.0 $7,500.0 0%$0 $7,500.0 4/1/268/7/26
13
StoreMerchandise Store($262.5)$525.0 3%$16 $246.8 4/1/268/7/26
14
Digital Snack BarSnack Bar($1,700.0)$6,000.0 15%$900 $3,100.0 4/1/268/7/26
15
Ticketted EventPicture Day($510.0)$1,020.0 0%$0 $510.0 4/15/265/10/26
16
Ticketted Event
Mother's Day BBQ with Raffle
($8,200.0)$11,700.0 3%$351 $3,149.0 4/15/265/10/26
17
Digital Snack BarRoute 66 Snack Bar($250.0)$2,000.0 15%$300 $1,450.0 6/5/266/6/26
18
Ticketted EventClaremont Cup($600.0)$3,000.0 0%$0 $2,400.0 5/16/265/17/26
19
Total($25,880.0)$60,591.3 4%$2,449 $31,962.0
20
Total Approved($23,067.5)$49,066.3 $1,234 $24,765.2
21
Per Player($1,725.3)$4,039.42$2,130.80
22
23
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