Budget !!!

This is the budget needed to reach the goals
of the CyberRays Team for this season ...

INCOME:
Tournament profit  $            300.00
Uniform Rebate   $            300.00
Players Contributions (16 x $ 150)  $         2,400.00
Fund Raising (Raffles, sales, etc)
* 4th of July (16 x 40)  $            640.00
* Garage Sale (16 x 47.50)  $            760.00
* Kick-A-Thon (16 x 25)  $            400.00
Sponsor Support (16 x $ 175)  $          2,800.00
Total Income  $          7,600.00

EXPENSES:
1. Equipment
a. Balls (OK) - Need 2 ball games $     30.00
b. Soccer bag $
c. Cones (30) $
d. First Aid Kit $
e. Fold a Goal $  
f.  Field Flags (Set of 8) $
g. PVC pipe to make hurdles $
$   30.00
2. Team Apparel
a. Uniforms ($120 X 16) $ 1,920.00
b. Pennies (6 x 16) $
c. Practice Jerseys (2 sets/16 ) 32 x 10 $    270.00
d. Goalie Shirt (1) $
e. Captain Band $   
e. Warm-ups ($70 x 16) $   1,120.00
$ 3,310.00
3. Administrative
a. Players Trophies/plaques/jerseys (16x15) $    240.00
b. Sponsor plaques $    200.00
c. Team Flag/Banner $     100.00
d. Player's Jerseys (print sponsors/logos) $    100.00
e. Team parties $    100.00
f.  Team Manuals/Mail/Printing $     100.00
g. Practice Facility Rental/Fees $    350.00
$ 1,190.00
4. Fees & Dues
a. SSC Dues $      75.00
b. District VI Dues $      30.00
c. Tournament Fees $ 1,780.00
d. Referee's Fees $    100.00
$ 1,985.00
5. Miscellaneous
a. Snacks $    240.00
b. Funding activities (raffle), (pizza) $    110.00
c. Returned check and bank charges $      25.00
d. Yearbook $    350.00
e. Website (10 x 16) $    320.00
f.  Misc. $     40.00
$ 1,085.00

Total Proposed

$ 7,600.00

This team has the support of dedicated parents, who willingly are providing the opportunity for these young players to learn and develop competitive soccer skills.


For more information regarding this team, please e-mail to
 ricardo@solano-soccer.com

Back to Home Page