1 / 7

Tennis Subscription

Tennis Subscription. Income vs Expenses Press F5 to see this as a slide show. Words then Calculation then Numbers. Income: Casual Fees: $12 x 15 x 52 = $ 9360 Club Hire: $250 x 12 = $ 3000 Raffles: $120 x 39 = $ 4680 (3/4 x 52 weeks = 39 weeks) Total Income: $17040

conner
Download Presentation

Tennis Subscription

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Tennis Subscription Income vs Expenses Press F5 to see this as a slide show

  2. Words then Calculation then Numbers

  3. Income: Casual Fees: $12 x 15 x 52 = $ 9360 Club Hire: $250 x 12 = $ 3000 Raffles: $120 x 39 = $ 4680 (3/4 x 52 weeks = 39 weeks) Total Income: $17040 Expenses: Wages (were told not to add GST) $25000 Machinery $12000 x 1.15 = $13800 Power $ 2000 x 1.15 = $ 2300 Insurance (GST already incl) $800 Tennis Ball Machines ?????????

  4. Tennis Ball Machines Cost $AU 1300 each. $1NZ = $0.80 AU so $1 AU = $1 NZ x 5/4 OR $1 US = $1 NZ ÷ 0.80 So $1300 AU = $1300 ÷ 0.75 = $1625 NZ Two Tennis Ball Machines cost $3250 NZ

  5. Income: Casual Fees: $12 x 15 x 52 = $ 9360 Club Hire: $250 x 12 = $ 3000 Raffles: $120 x 39 = $ 4680 (3/4 x 52 weeks = 39 weeks) Total Income: $17040 Expenses: Wages (were told not to add GST) $25000 Machinery $12000 x 1.15 = $13800 Power $ 2000 x 1.15 = $ 2300 Insurance (GST already incl) $ 800 Tennis Ball Machines $ 3250 Total Expenses: $45150

  6. Expenses = $45150 Income = $17040 Subs need to make up the difference: $45150 - $17040 = $28110 When we include profit $8000, the amount to be covered by subs is $36110 Membership: 216 members Number of juniors: 1/3 x 216 = 72 Number of seniors: 2/3 x 216 = 144 Juniors pay ¼ of the cost of a senior sub so 72 juniors pay the equivalent of 72/4 = 18 seniors. Number of seniors = 144 + 18 (ie 72 juniors) = 152 $36110 / 152 = $237.57 Senior sub: $237.57 Junior sub: $264.78 / 4 = $ 59.39

  7. Rounding sensibly (for Excellence): Senior Sub $240 Junior Sub $ 60 For Excellence you must discuss the possible increase in membership. “Up to 10%” was quoted for a possible increase in membership. Look at different options up to 10% and how it will affect the subscriptions.

More Related