|
Underpayment to USASA Analysis
|
|
League payments made in audit period
and deposited during audit period |
League payments made for '95-'99 seasons
made to MDCVSA during audit period but prior to June '99 payment to USASA |
| League payments made for '93-'94 & '94-'95 season made in audit period excluded
from analysis |
$21,197.10 |
|
| League payments made for '99-'00 season made in audit period excluded
from analysis |
$7,266.38 |
|
| League payments made during audit period
net of checks sent to leagues for overpayments during the audit period |
$419,400.60 |
$401,810.70 |
| MDCVSA Payments to USASA for Team/Player
Affiliation and Liability Insurance as Well as Player Registration during Audit Period |
$232,509.66 |
$232,509.86 |
| Difference in MDCVSA Collections and Payments
during Audit Period |
$186,890.94 |
$169,403.04 |
| Estimated amount that MDCVSA could have retained
during Audit Period (using team and player data in invoices sent to USASA and league counts in
Treasurer's data) See page two for calculations and Assumptions |
$33,160.00 |
$33,160.00 |
| Difference to be resolved |
$153,730.94 |
$136,141.04 |
|
Calculation of Funds that MDCVSA Could Retain
|
| Seasonal Year |
'95-'96 |
'96-'97 |
'97-'98 |
'98-'99 |
| Annual League Fee / $25 per team |
$550.00 |
$600.00 |
$600.00 |
$500.00 |
| Share of Premier Teams Affiliation Fees, $5 per team |
$485.00 |
$205.00 |
$285.00 |
$320.00 |
| Share of Premier Teams' Liability Fees, $5 per team |
$485.00 |
$205.00 |
$285.00 |
$320.00 |
| Share of Premier Player Fees -- we assume that MDCVSA keeps $3 per player but is was not apparent what retention was in 95-96 |
$5,157.00 |
$2,280.00 |
$4,554.00 |
$4,845.00 |
| Share of Recreational Team's Affiliation Fees, $15 per team |
$2,250.00 |
$2,430.00 |
$2,535.00 |
$3,045.00 |
| Share of Recreational Team's Liability Fees, $5 per team |
$750.00 |
$810.00 |
$845.00 |
$1,015.00 |
| Yearly Total |
$9,127.00 |
$5,930.00 |
$8,504.00 |
$9,545.00 |
| 4-year Total / $33,106.00 |
|
|
|
|