| A | B | C | D | E | F | G | H | I | J | |
|---|---|---|---|---|---|---|---|---|---|---|
1 | 2021 | |||||||||
2 | COSTS | INCOME | ||||||||
3 | Insurance | $1,000 | $90 / player | |||||||
4 | Taxes | $560 | 14 teams | (Captains =$0) | ||||||
5 | Jerseys | $3,172 | 17 players | 28 captains | ||||||
6 | Website/Griff | $1,000 | $21,420 | |||||||
7 | Lincoln Fields | $5,400 | "Free" players --> | 6 | Dan Gibson | Draft Doc/help | ||||
8 | Cole St Fields | $4,890 | # of ^ players x $90 | $540 | Edwin Osario | Raffle Winner | ||||
9 | RYS Fields | $500 | Chris Bloom | Board | ||||||
10 | Discs | $1,500 | New Female Refunds | 20 | Matty Brier | Board | ||||
11 | Trophies | $225 | $40 discount | $800 | Kim Mahan | Board | ||||
12 | Food | $750 | Recruit Fees | $20/person | Donnelly Roberts | Board | ||||
13 | Captain Bag Items | $50 | 20 people | $400 | ||||||
14 | ||||||||||
15 | Total Costs: | $19,047 | Total Income: | $19,680 | ||||||
16 | ||||||||||
17 | Net | $633 | ||||||||
18 | ||||||||||
19 | ||||||||||
20 | ||||||||||
21 |