Income                        Actual 2020    Budget 2021

ACBL Membership        $ 341.71       $1,550.00

Tournaments Doc Holiday $1,109.75 $0.00

Four Corners               $0.00             $0.00

Peach                         $0.00             $0.00

Vail Summer Sectional  $0.00             $0.00

Unit Game                   $0.00            $0.00

Black Canyon               $0.00            $0.00

Subtotal tournaments   $1,109.75     $0.00

Grants                        $0.00 $0.00

Bank Interest               $1.41 $3.00

Bank Reimbursement   $125.00 $0.00

Total income               $1,577.87     $1,553.00

Expenses

Administration Awards $75.95         $150.00

Website                      $99.95 $100.00

Supplies and admin     $0.00 $50.00

Trailer storage and registration $482.86 $500.00

Incorporation Fees      $10.00 $10.00

Free Plays                  $10.00 $50.00

Bank Fees                  $125.00 $0.00

Unit Grants                 $500.00 $0.00

Tournaments Doc Holiday $1,159.75 $0.00

Four Corners $0.00 $0.00

Peach $0.00 $0.00

Vail Summer Sectional $140.75 $0.00

Unit Game $0.00 $0.00

Black Canyon $0.00 $0.00

Subtotal tournaments $1,300.50 $0.00

Total expenses $2,604.26 $860.00

Net income (Expense) ($1,026.39) $693.00

Balances

Beginning Bank Balance $29,684.78 $28,658.39

Ending Bank Balance $28,658.39 $29,351.39