|
|
Budget
|
1st
Annual Gatorade®
Sand Volleyball Tournament
|
|
|
Expenses:
|
|
|
|
|
|
|
Advertising
Costs
|
|
|
|
|
|
|
Sun
Advertisement
|
|
$1,030.03
|
|
|
|
Alligator
Advertisement
|
$806.00
|
|
|
|
Printing
Flyers
|
|
$25.00
|
|
|
|
Paper
|
|
|
$25.00
|
|
|
Equipment
Costs
|
|
|
|
|
|
|
Volleyballs
|
|
$ 170.99
|
|
|
|
Nets/Poles
|
|
$1,711.77
|
|
|
|
Sand
delivery/excavation
|
$1,605.00
|
|
|
|
Registration
tent
|
|
$ 200.00
|
|
|
|
|
|
|
|
|
|
Production
Costs
|
|
|
|
|
|
|
Ice
|
|
|
$98.30
|
|
|
|
T-Shirts
|
|
|
$450.82
|
|
|
|
Awards
|
|
|
$230.00
|
|
|
|
|
|
|
|
|
|
Total
Expenses:
|
|
|
$6,352.91
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Entry
Fee
|
|
|
|
$6,000.00
|
|
|
Advertising
Revenue
|
|
|
|
|
|
|
Gatorade
|
|
|
$1,500.00
|
|
|
|
Zephyr
Hills
|
|
$400.00
|
|
|
|
Oakley
|
|
|
$400.00
|
|
|
|
Misc.
Sponsors
|
|
$300.00
|
|
|
|
|
|
|
|
|
|
Total
Revenue
|
|
|
$8,600.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
|
|
$8,600.00
|
|
Total
Expenses
|
|
|
|
$6,352.91
|
|
Net Profit
|
|
|
|
|
$2,247.09
|
|
