RMFL 2009BUDGET (Proposed 7/12/2008)
INCOME:
	26	Teams	x	$1,000	Team	$26,000
	Net Marketing Income				???	$0
	CarryOver from 2008					$300
			Total Budgeted Revenue:			$26,300
EXPENSES:	NON-LABOR
	RMFL Liability Insurance				$6,500
	Web Site Fees				240
	Officials for Post-Season Games				3,000
	10	Games	$300	Game			OVER(+) UNDER (-)
	Individual/Team Award Trophies				650
	All-star Game(s) Jersey's				1,840		$0
	80	Players	$23	Jersey
	League Handbooks				100
	Miscellaneous/All-star Activities				570
		Total Non-Labor:			$12,900
	STAFF SALARIES
	Total League Office:				11,500
		League Commissioner		$2,500
		Web Master		$2,000
		AA Commissioner		$3,500
		AAA Commissioner		$3,500
	RMFL Head of Officials				900
	RMFL Chief Financial Officer				700
	RMFL Marketing Vice President				0	+ Commissions
	League Administrative Assistant				300
		Total Staff Salaries:			13,400
			Total Budgeted Expenses:			$26,300