| RMFL 2008 BUDGET (Proposed 7/14/2007) | ||||||||
| INCOME: | ||||||||
| 24 | Teams | x | $890 | Team | $21,360 | |||
| Net Marketing Income | $2,000 | |||||||
| Total Budgeted Revenue: | $23,360 | |||||||
| EXPENSES: | NON-LABOR | |||||||
| RMFL Liability Insurance | $5,801 | |||||||
| Web Site Fees | 240 | |||||||
| Officials for Post-Season Games | 3,000 | |||||||
| 10 | Games | $300 | Game | OVER(+) UNDER (-) |
||||
| Individual/Team Award Trophies | 750 | |||||||
| All-star Game(s) Jersey's | 2,184 | $0 | ||||||
| 84 | Players | $26 | Jersey | |||||
| League Handbooks | 100 | |||||||
| Miscellaneous/All-star Activities | 685 | |||||||
| Total Non-Labor: | $12,760 | |||||||
| STAFF SALARIES | ||||||||
| Total League Office: | 8,500 | |||||||
| League Commissioner | $1,500 | |||||||
| Web Master | $1,000 | |||||||
| AA Commissioner | $3,000 | |||||||
| AAA Commissioner | $3,000 | |||||||
| RMFL Head of Officials | 900 | |||||||
| RMFL Chief Financial Officer | 700 | |||||||
| RMFL Marketing Vice President | 200 | + Commissions | ||||||
| League Administrative Assistant | 300 | |||||||
| Total Staff Salaries: | 10,600 | |||||||
| Total Budgeted Expenses: | $23,360 | |||||||