Balance Sheet
Income Budgeted Actual
Bowling Fees ($17 x 9 weeks x 59 bowlers) $9,027.00 $30,240.00
Bowling Fees ($17 x 15 weeks x 58 bowlers) $14,790.00
Bowling Fees ($17 x 6 weeks x 57 bowlers) $5,814.00
Bowling Fees ($6 x 30 x 1 Bowler) $180.00
Team Backer's Fees ($40\Team) $480.00
50/50 Sales $0.00 $1,704.00
$30,291.00 $31,944.00
Expenses
Lanes Fees -$19,597.50
Secretary Salary $50 per team -$600.00
Office expenses -TNBA Fee -$105.00
Treasurer Salary $12 per team -$144.00
Banquet - deduct from prize money, if applicable -$590.00
Team Position Prizes -$7,629.00
Team Score Prizes -$800.00
Individual Prize Fund -$411.00
League Champs Prize -$138.50
Fifty-Fifty - Salary\Expense ($225) -225
Fifty-Fifty - added to teams Prizes -$1,704.00
-$31,944.00
$0.00
Banquet Budget
Hall Rental 75
Subway (33 footlong subs) 100
Cala's Pizza 300
Giant Eagle, plates, Napkins, Utensals 115
590