Wednesday, January 28, 2004

Budgets

2015 Final Budget Totals

UNION SOUTHERN CALIFORNIA 
$224      
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     7   0    On-time Lineup +5
                Scoring Captain +2
2     10     On-time Lineup +5
                Scoring Captain +5
3     5      On-time Lineup +5
4     7      On-time Lineup +5
                Scoring Captain +2
5     5      On-time Lineup +5
6     7      On-time Lineup +5
                Scoring Captain +2
7     5      On-time Lineup +5
8     5      On-time Lineup +5
9     7      On-time Lineup +5
                Scoring Captain +2
                Luis Solignac -5
10    7      On-time Lineup +5
                Scoring Captain +2
11    7      On-time Lineup +5
                Scoring Captain +2
12    7      On-time Lineup +5
                Scoring Captain +2
13    7      On-time Lineup +5
                Scoring Captain +2
                Andrea Pirlo -6
14    5      On-time Lineup +5
15    5      On-time Lineup +5
16    7   0    On-time Lineup +5
                Scoring Captain +2
17    5      On-time Lineup +5
18    5      On-time Lineup +5
19    5      On-time Lineup +5
20    7      On-time Lineup +5
                Scoring Captain +2
                Adrian Winter -3
21    5   0    On-time Lineup +5
22    7      On-time Lineup +5
                Scoring Captain +2

ALAMO CITY BATTLE 
$51      
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     7      On-time Lineup +5
                Scoring Captain +2
3     7      On-time Lineup +5
                Scoring Captain +2
4     5      On-time Lineup +5
5     7      On-time Lineup +5
                Scoring Captain +2
6     5      On-time Lineup +5
7     7      On-time Lineup +5
                Scoring Captain +2
8     5      On-time Lineup +5
9     15     On-time Lineup +5
                Scoring Captain +10
10    10    I   On-time Lineup +5
                Scoring Captain +5
11    5      On-time Lineup +5
                Facundo Coria -4
12    15     On-time Lineup +5
                Scoring Captain +10
13    7      On-time Lineup +5
                Scoring Captain +2
14    5      On-time Lineup +5
15    5      On-time Lineup +5
16    7      On-time Lineup +5
                Scoring Captain +2
17    7      On-time Lineup +5
                Scoring Captain +2
18    5   287  On-time Lineup +5
                Giovani Dos Santos -287
19    7      On-time Lineup +5
                Scoring Captain +2
20    7      On-time Lineup +5
                Scoring Captain +2
21    5      On-time Lineup +5
                Nelson Valdez -5
22    5      On-time Lineup +5

CAPITAL DISTRICT GUNNERS 
$282    
Week  Add  Sub        Ledger
O     30     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                RCF trade +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     4      Late Lineup +2
                Scoring Captain +2
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     5      On-time Lineup +5
7     5      On-time Lineup +5
8     5      On-time Lineup +5
9     5      On-time Lineup +5
10    10     On-time Lineup +5
                Scoring Captain +5
11    5      On-time Lineup +5
12    7      On-time Lineup +5
                Scoring Captain +2
13    7      On-time Lineup +5
                Scoring Captain +2
14    5      On-time Lineup +5
15    5      On-time Lineup +5
16    10     On-time Lineup +5
                Scoring Captain +5
17    7      On-time Lineup +5
                Scoring Captain +2
18    5      On-time Lineup +5
19    7   26   On-time Lineup +5
                Scoring Captain +2
                Lucas Melano -26
20    15  15   On-time Lineup +5
                Scoring Captain +10
                Shaun Wright Phillips -15
21    10  0    On-time Lineup +5
                Scoring Captain +5
22    0      On-time Lineup +5

GATEWAY UNITED 
$221      
Week  Add  Sub        Ledger
O     25  35   2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL trade -35
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     5      On-time Lineup +5
3     5   8    On-time Lineup +5
                Kevin Doyle -8
4     7      On-time Lineup +5
                Scoring Captain +2
5     7      On-time Lineup +5
                Scoring Captain +2
6     5      On-time Lineup +5
7     5      On-time Lineup +5
8     5      On-time Lineup +5
9     5      On-time Lineup +5
10    7      On-time Lineup +5
                Scoring Captain +2
11    5      On-time Lineup +5
12    7      On-time Lineup +5
                Scoring Captain +2
13    5      On-time Lineup +5
14    7      On-time Lineup +5
                Scoring Captain +2
15    5      On-time Lineup +5
16    7   0    On-time Lineup +5
                Scoring Captain +2
17    7      On-time Lineup +5
                Scoring Captain +2
18    7      On-time Lineup +5
                Scoring Captain +2
19    7      On-time Lineup +5
                Scoring Captain +2
20    5      On-time Lineup +5
21    10     On-time Lineup +5
                Scoring Captain +5
22    5      On-time Lineup +5

CUMBERLAND ATHLETIC CLUB 
$184     
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     7      On-time Lineup +5
                Scoring Captain +2
2     5      On-time Lineup +5
3     7      On-time Lineup +5
                Scoring Captain +2
4     7      On-time Lineup +5
                Scoring Captain +2
5     5      On-time Lineup +5
6     5      On-time Lineup +5
7     7      On-time Lineup +5
                Scoring Captain +2
8     7      On-time Lineup +5
                Scoring Captain +2
9     5      On-time Lineup +5
10    5      On-time Lineup +5
11    5      On-time Lineup +5
12    7      On-time Lineup +5
                Scoring Captain +2
13    5      On-time Lineup +5
14    5      On-time Lineup +5
15    7      On-time Lineup +5
                Scoring Captain +2
16    15     On-time Lineup +5
                Scoring Captain +10
17    15     On-time Lineup +5
                Scoring Captain +10
18    5      On-time Lineup +5
19    15     On-time Lineup +5
                Scoring Captain +10
20    5      On-time Lineup +5
21    5      On-time Lineup +5
22    10     On-time Lineup +5
                Scoring Captain +5

S.C. CANADA 
$85      
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     5      On-time Lineup +5
3     5      On-time Lineup +5
4     10  5    Victor Perez -5
                On-time Lineup +5
                Scoring Captain +5
5     7      On-time Lineup +5
                Scoring Captain +2
6     2      Late Lineup +2
7     7      On-time Lineup +5
                Scoring Captain +2
8     5      On-time Lineup +5
9     2      Late Lineup +2
10    10     On-time Lineup +5
                Scoring Captain +5
11    5      On-time Lineup +5
12    5      On-time Lineup +5
13    5      On-time Lineup +5
14    7      On-time Lineup +5
                Scoring Captain +2
15    5      On-time Lineup +5
16    7      On-time Lineup +5
                Scoring Captain +2
17    2      Late Lineup +2
18    15     On-time Lineup +5
                Scoring Captain +10
19    5      On-time Lineup +5
20    5   45   On-time Lineup +5
                Didier Drogba -25
                Gilberto -20
21    7   23   On-time Lineup +5
                Scoring Captain +2
                Andreas Ivanschitz -8
                Gonzalo Veron -15
22    7      On-time Lineup +5
                Scoring Captain +2

BURUD TOWN SC 
$135     
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10 
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     2      Late Lineup +2
2     5      On-time Lineup +5
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     0      No lineup
7     2      Late Lineup +2
8     5      On-time Lineup +5
9     5      On-time Lineup +5
10    2      Late Lineup +2
11    0      No Lineup
12    2      Late Lineup +2
13    0   10   No Lineup
                3 Lineups missed -10
14    2      Late Lineup +2
15    0      No Lineup
16    0   1  No Lineup
                5 Lineups missed -10
17    5      On-Time Lineup +5
18    0      No Lineup
19    0      No Lineup
20    0      No Lineup
21    0      No Lineup
22    0      No Lineup

GOLD COAST FC
$171    
Week  Add  Sub        Ledger
O     55  55   2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GAT trade +35
                3rd DP purchase -55
                OCZ 3rd DP distribution +5
1     5   0    On-time Lineup +5
2     5      On-time Lineup +5
3     5      On-time Lineup +5
                Ishmael Yartey -4
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     5      On-time Lineup +5
7     5      On-time Lineup +5
8     5      On-time Lineup +5
9     5      On-time Lineup +5
10    7      On-time Lineup +5
                Scoring Captain +2
11    5      On-time Lineup +5
12    5      On-time Lineup +5
13    5      On-time Lineup +5
14    5      On-time Lineup +5
15    10     On-time Lineup +5
                Scoring Captain +5
16    10     On-time Lineup +5
                Scoring Captain +5
17    5      On-time Lineup +5
18    5      On-time Lineup +5
19    5   0    On-time Lineup +5
20    5   15   On-time Lineup +5
                Tranquillo Barnetta -15
21    5      On-time Lineup +5
22    5      On-time Lineup +5

SECOND CITY SC
$274      
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     5      On-time Lineup +5
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     5      On-Time Lineup +5
7     10     On-time Lineup +5
                Scoring Captain +5
8     5      On-time Lineup +5
9     5      On-time Lineup +5
10    4      Late Lineup +2
                Scoring Captain +2
11    5      On-time Lineup +5
12    2      Late lineup +2
13    5      On-time Lineup +5
14    5      On-time Lineup +5
15    5      On-time Lineup +5
16    5      On-time Lineup +5
17    5      On-time Lineup +5
18    0      No Lineup
19    5      On-time Lineup +5
20    5      On-time Lineup +5
21    5      On-time Lineup +5
22    5      -On-time Lineup +5

ROSE CITY FLYERS
$132      
Week  Add  Sub        Ledger
O     25     2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                CDG trade -5
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     5      On-time Lineup +5
2     5      On-time Lineup +5
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     5      On-time Lineup +5
7     2      Late Lineup +2
8     5      On-time Lineup +5
9     0      No lineup
10    0      No lineup
11    0   10   No Lineup
                3 Lineups missed -10
12    0      No Lineup
13    0   10   No Lineup
                5 Lineups missed -10
14    0      No Lineup
15    0      No Lineup
16    0   0    No Lineup
17    0      No Lineup
18    0      No Lineup
19    0   0    No Lineup
20    0      No Lineup
21    0      No Lineup
22    0      No Lineup

ORANGE COUNTY ZODIAC
$233      
Week  Add  Sub        Ledger
O     20  55   2015 RSVP deposit +10
                SPA 3rd DP distribution +5
                GOL 3rd DP distribution +5
                3rd DP Purchase -55
1     5   0    On-time Lineup +5
2     5      On-time Lineup +5
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     7      On-time Lineup +5
                Scoring Captain +2
6     5      On-time Lineup +5
7     7      On-time Lineup +5
                Scoring Captain +2
8     7      On-time Lineup +5
                Scoring Captain +2
9     15     On-time Lineup +5
                Sebastian Lletget -8
                Scoring Captain +10
10    5      On-time Lineup +5
11    5      On-time Lineup +5
12    7      On-time Lineup +5
                Scoring Captain +2
13    5      On-time Lineup +5
14    5      On-time Lineup +5
15    7      On-time Lineup +5
                Scoring Captain +2
16    5      On-time Lineup +5
17    5      On-time Lineup +5
18    7      On-time Lineup +5
                Scoring Captain +2
19    7      On-time Lineup +5
                Scoring Captain +2
20    5      On-time Lineup +5
21    5      On-time Lineup +5
22    5      On-time Lineup +5

SPARTANS 1612
$214     
Week  Add  Sub        Ledger
O     20  55   2015 RSVP deposit +10
                3rd DP purchase -55 
                GOL 3rd DP distribution +5
                OCZ 3rd DP distribution +5
1     15     On-time Lineup +5
                Scoring Captain +10
2     7      On-time Lineup +5
                Scoring Captain +2
3     5      On-time Lineup +5
4     5      On-time Lineup +5
5     5      On-time Lineup +5
6     5      On-time Lineup +5
7     7      On-time Lineup +5
                Scoring Captain +2
8     7      On-time Lineup +5
                Scoring Captain +2
9     10     On-time Lineup +5
                Scoring Captain +5
10    10     On-time Lineup +5
                Scoring Captain +5
11    7      On-time Lineup +5
                Scoring Captain +2
12    5      On-time Lineup +5
13    7      On-time Lineup +5
                Scoring Captain +2
14    5      On-time Lineup +5
15    0      No Lineup
16    0      No Lineup
17    0  10    No Lineup
                3 Lineup's missed -10
18    0      No Lineup
19    5      On-time Lineup +5
20    5      On-time Lineup +5
21    5      On-time Lineup +5
22    0   10   No Lineup
                5 Lineups missed -10