|
TEMECULA CREEK INN WOMEN'S GOLF CLUB
|
|
2020 BUDGET
|
|
|
|
|
|
|
|
|
|
|
|
INCOME
|
Budget
|
|
|
|
Membership Dues ($20 x 66)
|
1,320.00
|
|
|
|
SCGA GHIN Membership Dues ($36 x 66)
|
2,376.00
|
|
|
|
Membership X-Mas Luncheon ($30 x 66 + 1 Assoc)
|
2,010.00
|
|
|
|
X-Mas Party Member Contributions ($10 x 50)
|
500.00
|
|
|
|
Projected New Memberships ($86 x 3)
|
258.00
|
|
|
|
Bunker Fund
|
200.00
|
|
|
|
50/50
|
400.00
|
|
|
|
Total Income:
|
7,064.00
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
General Expenses
|
|
|
|
|
SCGA GHIN Membership Dues ($36 x 66)
|
2,376.00
|
|
|
|
Projected SCGA GHIN Membership Dues ($36 x 3)
|
108.00
|
|
|
|
Membership X-Mas Luncheon ($46 x 50)
|
2,300.00
|
|
|
|
Awards Engraving
|
100.00
|
|
|
|
Championship Pizza Party
|
400.00
|
|
|
|
Mileage - SDCWGA Rep
|
25.00
|
|
|
|
Mileage - SMWGA Rep
|
50.00
|
|
|
|
Office Supplies
|
150.00
|
|
|
|
SMWGA Dues
|
25.00
|
|
|
|
Social Committee
|
150.00
|
|
|
|
Sunshine
|
100.00
|
|
|
|
Website & Domain Fees - LAGolfclubs & NS
|
300.00
|
|
|
|
Fictitious Name Fee due in 2025 (Between $95-150, amt. prorated)
|
30.00
|
|
|
Tournaments & Awards
|
|
|
|
|
Ace of the Year
|
50.00
|
|
|
|
Hole-N-One
|
100.00
|
|
|
|
Club Championship (Champion, Sr. & Super Sr. Champions)
|
300.00
|
|
|
|
Masters Tournament (Champion & Sr. Champion)
|
300.00
|
|
|
|
Most Improved
|
50.00
|
|
|
|
Partner's Eclectic
|
100.00
|
|
|
|
Singles Eclectic
|
50.00
|
|
|
|
Total Expenses:
|
7,064.00
|
|
|
|
|
|
|
|
|
PROFIT/DEFICIT
|
0.00
|
