| Balance Sheet | |||
| Income | Budgeted | Actual | Difference |
| Bowling Fees ($17 x 5 x 30 wks x 14 Teams) | $35,700.00 | $35,350.00 | -$350.00 |
| Team Backer's Fees ($40\Team) | $560.00 | $560.00 | $0.00 |
| 50/50 Sales | $0.00 | $2,105.00 | $2,105.00 |
| $36,260.00 | $38,015.00 | $1,755.00 | |
| Expenses | Budgeted | Actual | Difference |
| Lane Fees - 11 * 70 * 30 weeks | $23,100.00 | $23,100.00 | $0.00 |
| Secretary Salary $50 per team | $700.00 | $700.00 | $0.00 |
| Office expenses | $100.00 | $100.00 | $0.00 |
| Treasurer Salary $12 per team | $168.00 | $168.00 | $0.00 |
| Banquet - deduct from prize money, if applicable | $0.00 | $490.00 | $490.00 |
| Team Position Prizes | $10,470.00 | $9,630.00 | -$840.00 |
| Team Score Prizes | $1,000.00 | $1,000.00 | $0.00 |
| Individual Prize Fund | $475.00 | $483.00 | $8.00 |
| League Champs Prize (The leftovers) plus fines | $22.00 | $19.00 | -$3.00 |
| Fifty-Fifty - Salary\Expense ($225) | $225.00 | $225.00 | $0.00 |
| Fifty-Fifty - Added to Prize Fund evenly | $2,100.00 | $2,100.00 | |
| Total | $36,260.00 | $38,015.00 | $1,755.00 |