University Rowing Club Budget

FY2014 (July 1, 2013 - June 30, 2014)

The University Rowing Club invites and encourages CMU faculty, staff, graduate students, and undergraduate students to join. We do not make "cuts". All dues-paying members are allowed to row. All novice and varsity team members are allowed and encouraged to compete. NOVICE TEAM The novice team is geared towards teaching those interested in learning how to row and competing, regardless of previous experience or athletic ability. A dedicated coach holds practice on average six days a week during the fall, winter, and spring seasons. The novice team competes in several fall, winter, and spring competitions. Venues for competition include Pittsburgh, Philadelphia, and Washington, DC. Novice team members are provided the opportunity to row or cox. Dues for novices are $125 for the first semester and the same as varsity dues for the second semester. VARSITY TEAM The varsity team is geared towards furthering the instruction and competition of experienced rowers. Rowers who have completed a year in the Novice Team or others deemed by the coach to be of sufficient ability are encouraged to join the varsity team. Practice is held on average six days a week during the fall, winter, and spring seasons, subject to equipment availability and weather conditions. The varsity team competes in many competitions throughout the year at venues including Pittsburgh, Boston, Philadelphia, and Washington, DC. Varsity team members are provided the opportunity to row or cox. Dues for varsity members are $200 per semester. Varsity team members have fundraising obligations including Rent-A-Rowers, working at Pittsburgh Steeler's games, football stadium cleanups, swim meet timings, Valentines Day rose sales, Carnival security duty, and spring raffle.

JFC Rep: Big Roy (sohinir)

Summary

Requested
Expenditures $76,737.00
Capital $24,430.00
Revenue ($39,165.00)
Final $37,572.00
Recommended
Expenditures $65,282.00
Capital $0.00
Revenue ($42,640.00)
Final $22,642.00
Final
Expenditures $71,232.00
Capital $1,455.00
Revenue ($42,640.00)
Debt ($52.01)
Rollover ($0.00)
Total Subsidy $28,592.00
FY14 Starting Balance $28,539.99

Debt/Rollover Explanation:

Gift covers debt.

Income and Revenue

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $0.00 $0.00

Sample Line Item

Sub-Total $0.00 $0.00 $0.00

Travel Expenses

Object Code Requested Recommended Final Description
Travel-Rental Car (+) $5,400.00 $5,400.00 $5,400.00

Van Rental for transportation to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University. ~$100/day, ~three vans/race, two days/race, ~9 races.

Travel-Gas (+) $2,250.00 $2,250.00 $2,250.00

Gas and toll money for travel to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University. ~$250/race, ~9 races.

Travel-Gas (+) $800.00 $800.00 $800.00

Gas money for travel to and from the boathouse (3.5 miles from campus) every morning in the Fall and Spring. This is a new item that we are adding because in the past couple years those club members with personal cars have spent their own money on something that benefits the whole of the club, which we would like to prevent happening. ~$160/month, 5 months.

Travel-Rental Car (+) $9,000.00 $0.00 $4,500.00

Bus rental- for transportation of novice rowers to and from the boathouse in the Fall. Providing new club members with transportation allows for more members of the CMU community to participate in rowing, as it significantly decreases the time needed to travel to practice every day. This number is greater than what we used last year, because we started going down to the river late in the semester due to the fact that we did not have a coach until then. Additionally, we did not use the bus as often as we would have, due to a couple bad weeks of exceptionally bad weather.

Travel-Professional Vehicle Services (+) $4,700.00 $4,700.00 $4,700.00

Bus rental for Spring Break trip to South Carolina for a week, in order to start rowing on the water while it is still too cold in Pittsburgh. (based on last year)

Sub-Total $22,150.00 $13,150.00 $17,650.00

Revenue to fund Travel

Object Code Requested Recommended Final Description
Revenue-Membership Dues (-) $3,500.00 $0.00 $0.00

Novice Fall dues- to fund novice bus rental. 35 rowers x $100/rower

Revenue-Membership Dues (-) $1,125.00 $1,125.00 $1,125.00

Gas and toll money for travel to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University.

Revenue-Membership Dues (-) $2,700.00 $2,700.00 $2,700.00

Van Rental for transportation to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University.

Revenue-Donations/Other Income (-) $0.00 $6,975.00 $6,975.00

The JFC will fund hotels 80%, capped at $150 per room per night per four people, 50% of transportation, and up to $500 per person traveling for the year

Sub-Total -$7,325.00 -$10,800.00 -$10,800.00

Boat Storage/Transportation Expenses

Object Code Requested Recommended Final Description
Ops-Rental Facilities (+) $17,600.00 $17,600.00 $17,600.00

Bay Lease payment, per Bay Lease Agreement with Three Rivers Rowing Association

Travel-Rental Car (+) $2,250.00 $2,250.00 $2,250.00

Truck Rental to pull trailer to and from Regattas, in order to transport the boats we race with. Three to four races in the fall, five to six in the Spring. ~250/races, ~9 races.

Travel-Rental Car (+) $900.00 $900.00 $900.00

Truck Rental to pull trailer to and from Spring Break trip to South Carolina for a week, in order to start rowing on the water while it is still too cold in Pittsburgh. ~100/day, 9 days.

Travel-Gas (+) $3,600.00 $3,600.00 $3,600.00

Gas and toll money for trucks to and from regattas. ~400/race, ~9 races.

Travel-Gas (+) $700.00 $700.00 $700.00

Gas and toll money for trucks to and from Spring Break. (estimate from last year)

Sub-Total $25,050.00 $25,050.00 $25,050.00

Revenue to fund Boat Storage

Object Code Requested Recommended Final Description
Revenue-Rental and Sales Income (-) $900.00 $900.00 $900.00

Bay Rental Income, from space we rent out to owners of single shells. $300/year, currently renting out three racks.

Sub-Total -$900.00 -$900.00 -$900.00

Racing and Training Expenses

Object Code Requested Recommended Final Description
Ops-Registration and Tournaments (+) $8,000.00 $8,000.00 $8,000.00

Race Entry fees.

Ops-Registration and Tournaments (+) $700.00 $700.00 $700.00

USRowing Annual Coaches Convention for two coaches. $350/coach.

Ops-Program Expenses (+) $7,000.00 $7,000.00 $7,000.00

Spring Break trip at training camp in South Carolina. Covered by Rowers. Based on last year.

Travel-Gas (+) $1,000.00 $1,000.00 $1,000.00

Gas for launch, from which the coach can ensure the safety of all rowers while coaching them as they row.

Sub-Total $16,700.00 $16,700.00 $16,700.00

Revenue to fund Racing and Training

Object Code Requested Recommended Final Description
Revenue-Membership Dues (-) $3,600.00 $3,600.00 $3,600.00

Fall Varsity Dues. $200/rower, 18 rowers.

Revenue-Membership Dues (-) $5,000.00 $5,000.00 $5,000.00

Spring Dues (Novice and Varsity). $200/rower, 25 rowers.

Revenue-Membership Dues (-) $7,000.00 $7,000.00 $7,000.00

Spring Break trip at training camp in South Carolina. Covered by Rowers.

Sub-Total -$15,600.00 -$15,600.00 -$15,600.00

Uniforms Expenses

Object Code Requested Recommended Final Description
Equip-Uniforms (+) $490.00 $490.00 $490.00

Uniforms. $70/uniform, for all novice rowers, purchased midwinter for spring racing season (7 rowers). Covered by rowers.

Equip-Uniforms (+) $1,000.00 $1,000.00 $1,000.00

Varsity jackets. $200/jacket, for those rowers who have been on the team for three semesters. Purchased midwinter (5 rowers). Covered by rowers.

Sub-Total $1,490.00 $1,490.00 $1,490.00

Revenue to fund Uniforms

Object Code Requested Recommended Final Description
Revenue-Membership Dues (-) $490.00 $490.00 $490.00

Uniforms. $70/uniform, for all novice rowers, purchased midwinter for spring racing season (7 rowers). Covered by rowers.

Revenue-Membership Dues (-) $1,000.00 $1,000.00 $1,000.00

Varsity jackets. $200/jacket, for those rowers who have been on the team for three semesters. Purchased midwinter (5 rowers). Covered by rowers.

Sub-Total -$1,490.00 -$1,490.00 -$1,490.00

Recruitment and Communications Expenses

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $0.00 $0.00

Sample Line Item

Sub-Total $0.00 $0.00 $0.00

Membership Expenses

Object Code Requested Recommended Final Description
Ops-Program Expenses (+) $350.00 $350.00 $350.00

USRowing membership for the team, necessary to race in USRowing sponsored regattas (almost all of them). Renewed yearly.

Ops-Program Expenses (+) $3,500.00 $3,500.00 $3,500.00

Dues scholarships for rowers who need assistance. Every year there are rowers who have to leave the team because they cannot afford dues, even more who cannot join the team because they cannot afford the cost, and those who cannot attend individual races because they cannot come up with the money. We would like to prevent this as much as possible in the future.

Sub-Total $3,850.00 $3,850.00 $3,850.00

Equipment and Maintenance Expenses

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $0.00 $0.00

Sample Line Item

Sub-Total $0.00 $0.00 $0.00

Donations and Fundraising

Object Code Requested Recommended Final Description
Revenue-Donations/Other Income (-) $6,000.00 $6,000.00 $6,000.00

Donations from alumni and parents, number based on an average of $500/month.

Revenue-Fundraising Income (-) $5,000.00 $5,000.00 $5,000.00

Steeler's games worked by rowers for fundraising. Number based on amount brought in this past year year.

Revenue-Fundraising Income (-) $1,200.00 $1,200.00 $1,200.00

Carnival security shifts.

Revenue-Fundraising Income (-) $1,000.00 $1,000.00 $1,000.00

Rent-a-Rowers. Club members are hired by alumni and members of the community to do miscellaneous jobs.

Revenue-Fundraising Income (-) $650.00 $650.00 $650.00

On-Campus Football Games (number based on this past year).

Sub-Total -$13,850.00 -$13,850.00 -$13,850.00

Non-Capital Equipment Expenses

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $80.00 $0.00 $495.00

Megaphone for coach

Gave this last year

Equip-Non-Capital Equipment (+) $82.00 $82.00 $82.00

Registration for launch

Equip-Non-Capital Equipment (+) $200.00 $100.00 $100.00

Erg parts: chains, oil, batteries.

Based on actual expenses

Equip-Non-Capital Equipment (+) $250.00 $50.00 $100.00

Batteries

Based on actual expenses

Equip-Non-Capital Equipment (+) $400.00 $100.00 $400.00

Boat parts: nuts, bolts, wrenches

Based on actual expenses

Equip-Non-Capital Equipment (+) $450.00 $0.00 $100.00

Lights

Gave last year

Equip-Non-Capital Equipment (+) $40.00 $0.00 $0.00

Anchors

Gave last year

Equip-Non-Capital Equipment (+) $15.00 $0.00 $0.00

Dry bags

Gave last year

Equip-Non-Capital Equipment (+) $100.00 $0.00 $0.00

Spotlight

Gave last year

Equip-Non-Capital Equipment (+) $100.00 $0.00 $0.00

Life Jacket Container

Equip-Non-Capital Equipment (+) $300.00 $150.00 $150.00

Wood to fix table and reinforce ramp at Boat Bay.

Sub-Total $1,937.00 $482.00 $932.00

Capital Equipment Expenses

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $550.00 $0.00 $0.00

Cox Box (gives stroke rating to coxswain and allows them to speak to rowers)

Gave last year

Capital Expense Fund (+) $500.00 $0.00 $0.00

Speed Coach (gives speed and stroke rating on a boat)

Gave last year

Capital Expense Fund (+) $330.00 $0.00 $0.00

Sliders for ergs (1 pair at $290, plus shipping)

Capital Expense Fund (+) $1,920.00 $0.00 $960.00

2 ergs ($960 each) to be purchased as part of equipment rotation

Gave last year; will fund 1

Capital Expense Fund (+) $50.00 $0.00 $0.00

Boat parts: replacement skeg

Gave last year

Capital Expense Fund (+) $21,000.00 $0.00 $0.00

Vespoli 4+ (racing shell) to be purchased as part of equipment rotation

Gave last year

Sub-Total $0.00 $0.00 $0.00

Maintenance Expenses

Object Code Requested Recommended Final Description
Ops-Equipment Repair (+) $2,500.00 $2,500.00 $2,500.00

General equipment maintenance (wear and tear)

Ops-Equipment Repair (+) $1,200.00 $1,200.00 $1,200.00

Launch maintenance (includes fixing engines)

Equip-Non-Capital Equipment (+) $100.00 $100.00 $100.00

Erg room supplies: whiteboard cleaner, markers, windex, cork board

Equip-Clothing (+) $260.00 $260.00 $260.00

Bay Supplies: flags, soap, sponges, painter's tape, electrical tape, paint, storage bins, oar wrap, spray paint

Sub-Total $4,060.00 $4,060.00 $4,060.00

Communication Expenses

Object Code Requested Recommended Final Description
Ops-Non-Promotional Paper, Printing, and Pub. (+) $1,500.00 $500.00 $1,500.00

Printing of the yearly newsletter, Rowers' Oar. This number is greater than in previous years, because we have not had enough money available to actually print. This is the estimate from last year, which we could not afford.

Print at a reasonable cost

Sub-Total $1,500.00 $500.00 $1,500.00

By Object Code

Object Code Requested Recommended Final Description
Capital Expense Fund (+) $80.00 $0.00 $495.00 Megaphone for coach
Capital Expense Fund (+) $550.00 $0.00 $0.00 Cox Box (gives stroke rating to coxswain and allows them to speak to rowers)
Capital Expense Fund (+) $500.00 $0.00 $0.00 Speed Coach (gives speed and stroke rating on a boat)
Capital Expense Fund (+) $330.00 $0.00 $0.00 Sliders for ergs (1 pair at $290, plus shipping)
Capital Expense Fund (+) $1,920.00 $0.00 $960.00 2 ergs ($960 each) to be purchased as part of equipment rotation
Capital Expense Fund (+) $50.00 $0.00 $0.00 Boat parts: replacement skeg
Capital Expense Fund (+) $21,000.00 $0.00 $0.00 Vespoli 4+ (racing shell) to be purchased as part of equipment rotation
Capital Expense Fund (+) $0.00 $0.00 Sample Line Item
Capital Expense Fund (+) $0.00 $0.00 Sample Line Item
Capital Expense Fund (+) $0.00 $0.00 Sample Line Item
Equip-Clothing (+) $260.00 $260.00 $260.00 Bay Supplies: flags, soap, sponges, painter's tape, electrical tape, paint, storage bins, oar wrap, spray paint
Equip-Non-Capital Equipment (+) $82.00 $82.00 $82.00 Registration for launch
Equip-Non-Capital Equipment (+) $200.00 $100.00 $100.00 Erg parts: chains, oil, batteries.
Equip-Non-Capital Equipment (+) $250.00 $50.00 $100.00 Batteries
Equip-Non-Capital Equipment (+) $400.00 $100.00 $400.00 Boat parts: nuts, bolts, wrenches
Equip-Non-Capital Equipment (+) $450.00 $0.00 $100.00 Lights
Equip-Non-Capital Equipment (+) $40.00 $0.00 $0.00 Anchors
Equip-Non-Capital Equipment (+) $15.00 $0.00 $0.00 Dry bags
Equip-Non-Capital Equipment (+) $100.00 $0.00 $0.00 Spotlight
Equip-Non-Capital Equipment (+) $100.00 $0.00 $0.00 Life Jacket Container
Equip-Non-Capital Equipment (+) $300.00 $150.00 $150.00 Wood to fix table and reinforce ramp at Boat Bay.
Equip-Non-Capital Equipment (+) $100.00 $100.00 $100.00 Erg room supplies: whiteboard cleaner, markers, windex, cork board
Equip-Uniforms (+) $490.00 $490.00 $490.00 Uniforms. $70/uniform, for all novice rowers, purchased midwinter for spring racing season (7 rowers). Covered by rowers.
Equip-Uniforms (+) $1,000.00 $1,000.00 $1,000.00 Varsity jackets. $200/jacket, for those rowers who have been on the team for three semesters. Purchased midwinter (5 rowers). Covered by rowers.
Ops-Equipment Repair (+) $2,500.00 $2,500.00 $2,500.00 General equipment maintenance (wear and tear)
Ops-Equipment Repair (+) $1,200.00 $1,200.00 $1,200.00 Launch maintenance (includes fixing engines)
Ops-Non-Promotional Paper, Printing, and Pub. (+) $1,500.00 $500.00 $1,500.00 Printing of the yearly newsletter, Rowers' Oar. This number is greater than in previous years, because we have not had enough money available to actually print. This is the estimate from last year, which we could not afford.
Ops-Program Expenses (+) $350.00 $350.00 $350.00 USRowing membership for the team, necessary to race in USRowing sponsored regattas (almost all of them). Renewed yearly.
Ops-Program Expenses (+) $7,000.00 $7,000.00 $7,000.00 Spring Break trip at training camp in South Carolina. Covered by Rowers. Based on last year.
Ops-Program Expenses (+) $3,500.00 $3,500.00 $3,500.00 Dues scholarships for rowers who need assistance. Every year there are rowers who have to leave the team because they cannot afford dues, even more who cannot join the team because they cannot afford the cost, and those who cannot attend individual races because they cannot come up with the money. We would like to prevent this as much as possible in the future.
Ops-Registration and Tournaments (+) $8,000.00 $8,000.00 $8,000.00 Race Entry fees.
Ops-Registration and Tournaments (+) $700.00 $700.00 $700.00 USRowing Annual Coaches Convention for two coaches. $350/coach.
Ops-Rental Facilities (+) $17,600.00 $17,600.00 $17,600.00 Bay Lease payment, per Bay Lease Agreement with Three Rivers Rowing Association
Revenue-Donations/Other Income (-) $6,000.00 $6,000.00 $6,000.00 Donations from alumni and parents, number based on an average of $500/month.
Revenue-Donations/Other Income (-) $0.00 $6,975.00 $6,975.00
Revenue-Fundraising Income (-) $5,000.00 $5,000.00 $5,000.00 Steeler's games worked by rowers for fundraising. Number based on amount brought in this past year year.
Revenue-Fundraising Income (-) $1,200.00 $1,200.00 $1,200.00 Carnival security shifts.
Revenue-Fundraising Income (-) $1,000.00 $1,000.00 $1,000.00 Rent-a-Rowers. Club members are hired by alumni and members of the community to do miscellaneous jobs.
Revenue-Fundraising Income (-) $650.00 $650.00 $650.00 On-Campus Football Games (number based on this past year).
Revenue-Membership Dues (-) $3,500.00 $0.00 $0.00 Novice Fall dues- to fund novice bus rental. 35 rowers x $100/rower
Revenue-Membership Dues (-) $3,600.00 $3,600.00 $3,600.00 Fall Varsity Dues. $200/rower, 18 rowers.
Revenue-Membership Dues (-) $1,125.00 $1,125.00 $1,125.00 Gas and toll money for travel to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University.
Revenue-Membership Dues (-) $2,700.00 $2,700.00 $2,700.00 Van Rental for transportation to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University.
Revenue-Membership Dues (-) $490.00 $490.00 $490.00 Uniforms. $70/uniform, for all novice rowers, purchased midwinter for spring racing season (7 rowers). Covered by rowers.
Revenue-Membership Dues (-) $5,000.00 $5,000.00 $5,000.00 Spring Dues (Novice and Varsity). $200/rower, 25 rowers.
Revenue-Membership Dues (-) $7,000.00 $7,000.00 $7,000.00 Spring Break trip at training camp in South Carolina. Covered by Rowers.
Revenue-Membership Dues (-) $1,000.00 $1,000.00 $1,000.00 Varsity jackets. $200/jacket, for those rowers who have been on the team for three semesters. Purchased midwinter (5 rowers). Covered by rowers.
Revenue-Rental and Sales Income (-) $900.00 $900.00 $900.00 Bay Rental Income, from space we rent out to owners of single shells. $300/year, currently renting out three racks.
Travel-Gas (+) $2,250.00 $2,250.00 $2,250.00 Gas and toll money for travel to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University. ~$250/race, ~9 races.
Travel-Gas (+) $800.00 $800.00 $800.00 Gas money for travel to and from the boathouse (3.5 miles from campus) every morning in the Fall and Spring. This is a new item that we are adding because in the past couple years those club members with personal cars have spent their own money on something that benefits the whole of the club, which we would like to prevent happening. ~$160/month, 5 months.
Travel-Gas (+) $3,600.00 $3,600.00 $3,600.00 Gas and toll money for trucks to and from regattas. ~400/race, ~9 races.
Travel-Gas (+) $1,000.00 $1,000.00 $1,000.00 Gas for launch, from which the coach can ensure the safety of all rowers while coaching them as they row.
Travel-Gas (+) $700.00 $700.00 $700.00 Gas and toll money for trucks to and from Spring Break. (estimate from last year)
Travel-Professional Vehicle Services (+) $4,700.00 $4,700.00 $4,700.00 Bus rental for Spring Break trip to South Carolina for a week, in order to start rowing on the water while it is still too cold in Pittsburgh. (based on last year)
Travel-Rental Car (+) $5,400.00 $5,400.00 $5,400.00 Van Rental for transportation to and from Regattas. Three to four races in the fall, five to six in the Spring. In previous years, rowers have covered this in full, but it proves to be a large cost that can prevent rowers from being able to attend races. We are requesting this year that 50% be funded by the University. ~$100/day, ~three vans/race, two days/race, ~9 races.
Travel-Rental Car (+) $9,000.00 $0.00 $4,500.00 Bus rental- for transportation of novice rowers to and from the boathouse in the Fall. Providing new club members with transportation allows for more members of the CMU community to participate in rowing, as it significantly decreases the time needed to travel to practice every day. This number is greater than what we used last year, because we started going down to the river late in the semester due to the fact that we did not have a coach until then. Additionally, we did not use the bus as often as we would have, due to a couple bad weeks of exceptionally bad weather.
Travel-Rental Car (+) $2,250.00 $2,250.00 $2,250.00 Truck Rental to pull trailer to and from Regattas, in order to transport the boats we race with. Three to four races in the fall, five to six in the Spring. ~250/races, ~9 races.
Travel-Rental Car (+) $900.00 $900.00 $900.00 Truck Rental to pull trailer to and from Spring Break trip to South Carolina for a week, in order to start rowing on the water while it is still too cold in Pittsburgh. ~100/day, 9 days.

By Ocode

Requested
Capital Expense Fund $24,430.00
Equip-Clothing $260.00
Equip-Non-Capital Equipment $2,037.00
Equip-Uniforms $1,490.00
Ops-Equipment Repair $3,700.00
Ops-Non-Promotional Paper, Printing, and Pub. $1,500.00
Ops-Program Expenses $10,850.00
Ops-Registration and Tournaments $8,700.00
Ops-Rental Facilities $17,600.00
Revenue-Donations/Other Income $6,000.00
Revenue-Fundraising Income $7,850.00
Revenue-Membership Dues $24,415.00
Revenue-Rental and Sales Income $900.00
Travel-Gas $8,350.00
Travel-Professional Vehicle Services $4,700.00
Travel-Rental Car $17,550.00
Recommended
Capital Expense Fund $0.00
Equip-Clothing $260.00
Equip-Non-Capital Equipment $582.00
Equip-Uniforms $1,490.00
Ops-Equipment Repair $3,700.00
Ops-Non-Promotional Paper, Printing, and Pub. $500.00
Ops-Program Expenses $10,850.00
Ops-Registration and Tournaments $8,700.00
Ops-Rental Facilities $17,600.00
Revenue-Donations/Other Income $12,975.00
Revenue-Fundraising Income $7,850.00
Revenue-Membership Dues $20,915.00
Revenue-Rental and Sales Income $900.00
Travel-Gas $8,350.00
Travel-Professional Vehicle Services $4,700.00
Travel-Rental Car $8,550.00
Final
Capital Expense Fund $1,455.00
Equip-Clothing $260.00
Equip-Non-Capital Equipment $1,032.00
Equip-Uniforms $1,490.00
Ops-Equipment Repair $3,700.00
Ops-Non-Promotional Paper, Printing, and Pub. $1,500.00
Ops-Program Expenses $10,850.00
Ops-Registration and Tournaments $8,700.00
Ops-Rental Facilities $17,600.00
Revenue-Donations/Other Income $12,975.00
Revenue-Fundraising Income $7,850.00
Revenue-Membership Dues $20,915.00
Revenue-Rental and Sales Income $900.00
Travel-Gas $8,350.00
Travel-Professional Vehicle Services $4,700.00
Travel-Rental Car $13,050.00

Summary

Requested
Expenditures $76,737.00
Capital $24,430.00
Revenue ($39,165.00)
Final $37,572.00
Recommended
Expenditures $65,282.00
Capital $0.00
Revenue ($42,640.00)
Final $22,642.00
Final
Expenditures $71,232.00
Capital $1,455.00
Revenue ($42,640.00)
Debt ($52.01)
Rollover ($0.00)
Total Subsidy $28,592.00
FY14 Starting Balance $28,539.99

Debt/Rollover Explanation:

Gift covers debt.