Tennis Club Report for Jan. 1, 2023 through June 18, 2023 |
|
|
|
|
|
|
Summary Statement |
|
|
|
|
|
|
|
Actual |
Budget |
Difference |
Income |
|
|
|
|
|
Ball Machine |
|
2,545.00 |
2,700.00 |
-155.00 |
|
Membership Dues |
|
6,585.00 |
6,900.00 |
-315.00 |
|
Social Events Income |
|
2,460.00 |
5,000.00 |
-2,540.00 |
|
Other Income |
|
105.00 |
0.00 |
105.00 |
|
|
|
|
|
|
Total Income |
|
11,695.00 |
14,600.00 |
-2,905.00 |
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Operating Expenses |
|
1,998.03 |
3,400.00 |
-1,401.97 |
|
Social Event Expenses |
|
4,004.05 |
9,900.00 |
-5,895.95 |
|
Club Match/Tournament Expenses |
560.92 |
1,300.00 |
-739.08 |
|
|
|
|
|
|
Total Expenses |
|
6,563.00 |
14,600.00 |
-8,037.00 |
|
|
|
|
|
|
Net Income |
|
5,132.00 |
0.00 |
5,132.00 |
|
|
|
|
|
|
|
Checking Balance: 1-1-2023 |
|
$10,300.33 |
|
|
|
Checking Balance: 6-18-2023 |
|
$15,432.33 |
|
|