






 |
SECOND QUARTER BUDGET (April-June 2009) TOTAL $27,500
Princess Sofia Trophy-- April 4-10, Palma de Mallorca, ESP Sails- $2,000 Food- $500 Gas/ Transportation- $300 Rental Car- $500 Accommodations- $1,000 Entry Fee- $400
TOTAL-- $4,700
Semaines Olympique Francais-- April 18-24, Hyeres, FRA Boat- $200 Sails- $1,000 Food- $750 Gas/ Transportation- $300 Rental Car- $500 Accommodations- $1,500 Entry Fee- $400
TOTAL-- $4,650
Training-- May 11-15, San Francisco, CA Boat- $200 Coaching- $2,500 Food- $200 Gas/ Transportation- $100
TOTAL-- $3,000
Delta Lloyd Regatta -- May 27-31, Medemblik, NED Boat- $300 Sails- $1,000 Food- $500 Plane Flights- $2,500 Gas/ Transportation- $200 Rental Car- $500 Accommodations- $800 Entry Fee- $400
TOTAL -- $6,200
470 European Championships -- June 5-14, Austria Boat- $200 Sails- $2,000 Food- $750 Gas/ Transportation- $200 Rental Car- $500 Accommodations- $1500 Entry Fee- $500
TOTAL-- $5,650
Kiel Week -- June 20-28, Kiel, GER Boat- $200 Sails- $500 Food- $500 Gas/ Transportation- $200 Rental Car- $500 Accommodations- $1200 Entry Fee- $400
TOTAL -- $3,300
TOTAL FOR SECOND QUARTER-- $27,500
--------------------------------------------------------------------------------------------------------
FIRST QUARTER BUDGET (January-March 2009) TOTAL $21,900
US Sailing Team Training Camp-- January 2-13, Miami, FL Boat- $500 Food- $1,000 Plane Flights- $500 Coaching- $1,000 Gas/ Transportation- $200 Accommodations- $1,300
TOTAL-- $4,500
US Sailing Team Training Camp-- January 19-24, Miami, FL Boat- $500 Food- $1,000 Plane Flights- $500 Gas/ Transportation- $200 Accommodations- $700
TOTAL-- $2,900
Rolex Miami Olympic Class Regatta-- January 25-February 1, Miami, FL
New Sails- $2,000 Food- $1,000 Plane Flights- $500 Gas/ Transportation- $1,000 Accommodations- $800 Entry Fee- $400
TOTAL-- $5,700
US Sailing Team Training Camp-- February 4-8, Miami, FL Food- $500 Gas/ Transportation- $200 Accommodations- $800
TOTAL-- $1,500
Training Camp-- February 17-26, Miami, FL
Coaching- $2,500 Gas- $100 Boat- $200 Food- $200
TOTAL-- $3,000
US Sailing Team Physical Training Camp-- March 12-15, Chula Vista, CA Food- $200 Flights- $300
TOTAL-- $500
US Sailing Team Training Camp-- March 28-April 1, Palma de Mallorca, Spain March 28th-April 1st Boat- $500 Food- $300 Plane Flights- $2,000 Gas/ Transportation- $500 Accommodations- $500
TOTAL-- $3,800
TOTAL FOR FIRST QUARTER-- $21,900
---------------------------------------------------------------------------------------------------------------------------------------------
FOURTH QUARTER BUDGET (October- December 2008) TOTAL $18,900
Training--December 8-19, Miami, FL
Boat- $500 Food- $1,000 Plane Flights- $800 Coaching- $2,000 Gas/ Transportation- $2,000
TOTAL-- $5,300
New Mackay 470--Purchase October 15, 2008 for delivery January 1, 2009
Boat including blades, covers, dolly, etc- $17,000 Shipping from New Zealand- $1,000 Insurance- $900
TOTAL-- $18,900
TOTAL FOR FOURTH QUARTER-- $24,200
----------------------------------------------------------------------------------------------------------------------------
SECOND QUARTER BUDGET (APR-JUN 2008) TOTAL $40,470
Training--April 10-18, Hyeres, France
Airfare- $2,000 Other Travel- $500 Food- $500 Accomodations- $800 Boat- $200
TOTAL-- $4,000
Semaines Olympique Francaise--April 19-25, Hyeres, France
Other Travel- $500 Food- $350 Accomodations- $560 Entry Fee- $430 Boat- $2,000
TOTAL-- $3,840
Training--May 20-June 3, Riva del Garda, Italy
Airfare- $2,000 Other Travel- $1,500 Food- $750 Boat- $200 Accommodations- $1,500 Coaching- $6,250
TOTAL-- $11,750
470 European Championship--June 5-14, Riva del Garda, Italy
Other Travel- $500 Food- $500 Boat- $2,000 Accommodations- $1,000 Entry Fee- $430 Coaching- $3,500
TOTAL-- $7, 930
Purchase of Coach Boat-- $13,000
TOTAL FOR SECOND QUARTER-- $40,470
----------------------------------------------------------------------------------------------------------------------------
FIRST QUARTER BUDGET (JAN-MAR 2008) TOTAL $12,550
Melbourne Training--January 3-13, Melbourne, Australia
Airfare- $5,000 Other Travel- $200 Food- $500 Accommodations- $1,000
TOTAL-- $6,700
Sail Melbourne--January 14-19, Melbourne, Australia
Other Travel- $100 Food- $350 Accommodationss- $700 Entry Fee- $270
TOTAL-- $1,420
470 World Championship--January 21, 30, Melbourne, Australia
Other Travel- $200 Food- $600 Boat- $2,000 Accommodations- $1,200 Entry Fee- $430
TOTAL-- $4,430
TOTAL FOR FIRST QUARTER $12,550 ---------------------------------------------------------------------------------------------------------------------------
FOURTH QUARTER BUDGET (OCT-DEC 2007) TOTAL $25,270
US Olympic Trials--October 3-14, Long Beach, CA
Boat- $300 Food- $1500 Airfare- $600 Coaching- $6,000 Gas- $500 Entry Fee- $300 Accommodation- $2,000 Sails- $2,000
TOTAL-- $13,150
San Francisco Training--November 6-9, Long Beach, CA
Airfare- $300 Other Travel- $100 Food- $250 Boat- $100
TOTAL-- $750
Melbourne Training--November 26-December 8, Melbourne, Australia
Food- $700 Airfare- $3,000 Gas/ Other Transportation-$500 Boat- $300 Accommodation- $1,500 Coaching- $2,000
TOTAL-- $8000
SIRS/Sydney Training--December 10-18, Sydney, Australia
Airfare- $1,500 Gas/ Other Transportation- $500 Food- $450 Entry Fee- $270 Accommodation- $650
TOTAL-- $3,370
TOTAL FOR QUARTER FOUR $25,270
---------------------------------------------------------------------------------------------------------------------
THIRD QUARTER BUDGET (JUL-SEP 2007) TOTAL $42,700
2007 ISAF World Championships--June 29-July 13,Cascais, Portugal
Boat- $2,000 Food- $1,000 Plane Flights- $2,500 Coaching- $4,000 Gas/ Transportation
|