Test Membership Report Vol.1 | Page 11
Section Financial Statement
Through: December 31, 2012
Budget
2012
Current
%
2012
2011
2010
2009
2008
2007
2006
2005
INCOME:
PGA / ADP Funding
115,900
102
118,405
116,656
126,942
185,527
144,970
107,163
123,188
111,915
Dues
157,000
104
162,976
161,587
166,607
177,231
175,891
181,082
185,032
148,801
63,500
113
71,777
52,697
47,870
49,048
38,174
28,392
36,665
31,464
350
250
875
445
320
300
1,126
2,396
3,829
4,209
0
999
4,020
0
0
0
0
0
79,819
0
Interest
7,500
166
12,442
5,789
13,480
20,487
-7,501
18,333
17,796
8,419
Miscellaneous
4,500
381
17,158
4,113
2,731
1,652
21,600
3,943
452
2,314
Sanction Fees
306,690
104
318,826
295,865
316,480
322,237
307,796
326,549
294,577
259,601
Sponsors
499,725
97
485,859
495,749
491,667
475,932
553,431
509,999
451,481
414,377
Tournament Entry Fees
709,092
108
762,720
742,151
720,093
822,996
788,600
807,475
849,170
839,348
1,864,257
105
1,955,058
1,875,052
1,886,190
2,065,410
2,024,087
1,985,331
2,042,010
1,820,448
35,150
103
36,376
39,890
35,255
33,399
32,555
30,806
25,668
25,028
0
0
0
0
0
0
5,000
80
0
0
41,119
Education
Employment Mailers
Fundraising
TOTAL INCOME:
EXPENSE:
Automobile *
Contract Labor
Education
49,500
147
72,822
46,846
30,871
44,064
37,515
31,458
36,306
Employment Mailers
0
0
0
0
0
0
13,872
19,933
1,905
1,985
Equipment Leases *
11,900
61
7,235
12,068
12,579
12,692
10,324
2,419
16,334
13,570
3,400
43
1,452
1,129
3,485
1,145
0
0
10,753
3,672
0
999
2,394
0
0
0
0
0
74,748
5,366
43,415
89
38,745
40,311
45,990
41,242
46,338
45,640
42,359
37,072
500
0
0
0
0
0
119
71
1,873
1,979
Equipment / Furniture Purchases *
Fund Raising
Insurance*
Maintenance General Office
Meetings / Governance *
17,425
124
21,653
7,235
16,352
12,810
26,696
9,010
10,292
12,545
Miscellaneous
1,275
136
1,739
2,145
1,966
864
1,926
2,567
2,892
1,611
Office Space *
33,100
95
31,437
30,529
37,444
36,007
46,360
40,859
25,778
0
Payroll Service *
700
138
964
672
781
648
1,270
2,095
1,982
1,695
Postage General Office
5,190
76
3,930
3,567
11,428
12,764
10,437
9,319
4,370
3,031
Printing General Office
1,500
1
87
724
0
0
20
1,887
2,331
1,843
Professional Services *
5,100
87
4,438
3,825
3,730
4,005
3,625
6,720
3,050
2,685
Publications *
3,600
52
1,875
1,972
1,561
1,644
2,358
0
1,617
1,061
Reserve Fund
0
0
0
0
0
0
0
0
15,000
15,000
373,011
Salaries *
333,800
110
368,690
390,040
397,591
438,349
401,728
383,851
369,674
Sponsors / AՉ