JavaScript required
We’re sorry, but Coda doesn’t work properly without JavaScript enabled.
Skip to content
Gallery
Budgeting
Budgeting
Expenses
Income
RYSA Budget
More
Share
Explore
Budgeting
Chad Roberge
Budget Year:
2025
Jump to year
Yearly Players
Yearly Players
Program
Est Players
Act Players
Year
Cost
Prev Yr Cost
Delta
Program
Est Players
Act Players
Year
Cost
Prev Yr Cost
Delta
1
Summer Rec
120
0
2025
$120.00
$120.00
0%
2
Summer Little Kickers
50
0
2025
$50.00
$75.00
-33%
3
Spring Travel
120
0
2025
$190.00
$190.00
0%
4
Spring Rec
45
0
2025
$30.00
[
]
5
Fall Travel
80
0
2025
$190.00
$190.00
0%
6
Fall Rec
65
0
2025
$30.00
$85.00
-65%
7
Fall Little Kickers
0
0
2025
$0.00
$53.10
-100%
No results from filter
0
Sum
Total Estimate Expenses:
$58,808
Total Estimated Cost Per Player:
$123
Portion of Estimated Cost Per Player from RAPA Expense:
$57
Portion of Estimated Cost Per Travel Player League Fees:
$87
Portion of Estimated Cost per Player RYSA Fee:
$21
If we keep little kickers @$68, and rest of rec @$95 cost per player on travel would be:
$192
If we leave all of rec @$95 cost per player on travel would be:
$182
Current costs creates income of:
$58,850.00
making us
in the black
:
$42.00
1
Show Year
2025
There are no rows in this table
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
Ctrl
P
) instead.