| Tuesday Business League Budget 2017-2018 Fixed
Version 2 |
|
|
|
|
|
| Income |
|
|
|
|
Expenses |
|
|
|
|
|
|
| Beginning
Balance |
|
$0.00 |
|
|
Lane Fees - 11.25 * 59 * 9 weeks |
$5,973.75 |
|
|
|
|
|
|
|
|
|
|
|
Lane Fees - 11.25 * 58 *15 weeks |
$9,787.50 |
|
|
|
|
|
| Bowling Fees
($17 x 9 weeks x 59 bowlers) |
|
$9,027.00 |
|
|
Lane Fees - 11.25 * 57 * 6 weeks |
$3,847.50 |
|
|
|
|
|
| Bowling Fees
($17 x 15 weeks x 58 bowlers) |
|
$14,790.00 |
|
|
Secretary Salary $50 per team |
$600.00 |
|
|
|
|
|
| Bowling Fees
($17 x 6 weeks x 57 bowlers) |
|
$5,814.00 |
|
|
Office expenses -TNBA Fee |
$105.00 |
|
|
|
|
|
| Bowling Fees
($6 x 30 weeks #note) |
|
$180.00 |
|
|
Treasurer Salary $12 per team |
$144.00 |
|
|
|
|
|
| Note: Shane
only pays prize money $6 weekly, no lane fees |
|
|
Banquet - deduct from prize money, if applicable |
$0.00 |
|
|
|
|
|
| Team Backer's
Fees ($40\Team) |
|
$480.00 |
|
|
Team Position Prizes |
|
$8,270.00 |
|
|
|
|
|
| |
|
|
|
|
|
Team Score Prizes |
|
$800.00 |
|
|
|
|
|
| |
|
|
|
|
|
Individual Prize Fund |
|
$410.00 |
|
|
|
|
|
| |
|
|
|
|
League Champs Prize and Prize rounding |
$128.75 |
|
|
|
|
|
| |
|
|
|
|
Fifty-Fifty - Salary\Expense ($225) |
$225.00 |
|
|
|
|
|
| Fifty-Fifty -
Added to Team Prize Fund Evenly |
|
$0.00 |
|
|
Fifty-Fifty
- Added to Prize Fund evenly |
$0.00 |
|
|
|
|
|
| Total |
|
$30,291.00 |
|
|
Total |
|
$30,291.50 |
|
|
|
|
|
| Prize Payouts |
|
|
|
|
|
| Team Prizes - Scratch
$400 |
|
Individual |
|
|
Team Position Prizes |
|
|
|
|
|
| High
Series |
High Game |
|
Points Win Pct |
|
|
1st Third |
2nd Third |
3rd Third |
|
|
|
|
|
| $80 |
$80 |
|
1st Third |
|
1 |
$330 |
$330 |
$330 |
|
|
|
|
|
| $60 |
$60 |
|
$20 |
|
2 |
$300 |
$300 |
$300 |
|
|
|
|
|
| $40 |
$40 |
|
$15 |
|
3 |
$270 |
$270 |
$270 |
|
|
|
|
|
| $20 |
$20 |
|
$10 |
|
4 |
$250 |
$250 |
$250 |
|
|
|
|
|
| Team Prizes - Handicap $400 |
|
$5 |
|
5 |
$230 |
$230 |
$230 |
|
|
|
|
|
| High
Series |
High Game |
|
2nd Third |
|
6 |
$220 |
$220 |
$220 |
|
|
|
|
|
| $80 |
$80 |
|
$20 |
|
7 |
$210 |
$210 |
$210 |
|
|
|
|
|
| $60 |
$60 |
|
$15 |
|
8 |
$210 |
$210 |
$210 |
|
|
|
|
|
| $40 |
$40 |
|
$10 |
|
9 |
$200 |
$200 |
$200 |
|
|
|
|
|
| $20 |
$20 |
|
$5 |
|
10 |
$200 |
$200 |
$200 |
|
|
|
|
|
| Individual Prizes -
Scratch $100 |
|
3rd Third |
|
11 |
$190 |
$190 |
$190 |
|
|
|
|
|
| High
Series |
High Game |
|
$20 |
|
12 |
$190 |
$190 |
$190 |
|
|
|
|
|
| $20 |
$20 |
|
$15 |
|
Deductions for Blinds $5 per
blind: |
|
|
|
|
|
|
|
|
| $15 |
$15 |
|
$10 |
|
2 |
($5) |
|
|
|
|
|
|
|
| $10 |
$10 |
|
$5 |
|
4 |
|
($60) |
|
|
|
|
|
|
| $5 |
$5 |
|
Season Points Pct |
|
7 |
($15) |
|
($50) |
|
|
|
|
|
| |
|
|
$20 |
|
|
|
|
|
|
|
|
|
|
| Individual Prizes - Handicap $100 |
|
High Average |
|
|
|
|
|
|
|
|
|
|
| High
Series |
High Game |
|
$15 |
|
|
|
|
|
|
|
|
|
|
| $20 |
$20 |
|
$10 |
|
|
$2,780 |
$2,740 |
$2,750 |
|
|
|
|
|
| $15 |
$15 |
|
$5 |
|
|
|
Total |
$8,270 |
|
|
|
|
|
| $10 |
$10 |
|
Most Improved |
|
|
Team # |
|
|
|
|
|
|
| $5 |
$5 |
|
$10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|