| Winter 2010/11 Budget | |||||
|---|---|---|---|---|---|
| Budget Item | Debits / Credits | ||||
| Sponsor Fees | $1,300 | ||||
| League Fees | $30,420 | ||||
| Summer Carry Over | $100 | ||||
| Best Of The Rest Tournament Payout | -$595 | ||||
| All-Star Tournament Payout | -$2,675 | ||||
| Individual Payout | -$11,238 | ||||
| Team Payout - Season | -$4,000 | ||||
| Team Payout - Playoffs | -$1,875 | ||||
| Vegas Team Subsidy (7 teams @ $125) | -$875 | ||||
| Tourney Greens Fees - Break Time | -$150 | ||||
| Kickoff Tourney Food and Payout | -$270 | ||||
| Winter Banquet @ Moose Lodge | -$2,700 | ||||
| Trophies, Glasses. etc. | -$1,500 | ||||
| Website Maintenance Fee | -$2,000 | ||||
| Officer Reimbursement | -$780 | ||||
| Mileage Reimbursement | -$650 | ||||
| Misc. Costs (Chalk, Tourney Brackets, etc.) | -$450 | ||||
| Printing, Stamps, etc. | -$850 | ||||
| Team Slippage | -$195 | ||||
| League Laptop | -$190 | ||||
| League Storage (yearly) | -$450 | ||||
| Summer BBQ Raffle Payout (free season) | -$225 | ||||
| Balance | $152 | ||||
| Winter 2010/11 Payout Structure | |||||
|---|---|---|---|---|---|
| Place | Payouts | ||||
| Division Individuals |
Best of Rest Tournament |
All Star Tournament |
Division Teams |
Team Playoffs |
|
| 1. | $690 | $150 | $700 | $1,000 | $1,000 |
| 2. | $590 | $100 | $400 | $500 | $500 |
| 3. | $490 | $75 | $250 | $250 | $250 |
| 4. | $440 | $50 | $175 | $125 | $125 |
| 5. | $390 | $35 | $125 | $75 | $0 |
| 6. | $340 | $35 | $125 | $50 | $0 |
| 7. | $315 | $25 | $100 | $0 | $0 |
| 8. | $290 | $25 | $100 | $0 | $0 |
| 9. | $265 | $15 | $75 | $0 | $0 |
| 10. | $240 | $15 | $75 | $0 | $0 |
| 11. | $220 | $15 | $75 | $0 | $0 |
| 12. | $200 | $15 | $75 | $0 | $0 |
| 13. | $180 | $10 | $50 | $0 | $0 |
| 14. | $160 | $10 | $50 | $0 | $0 |
| 15. | $140 | $10 | $50 | $0 | $0 |
| 16. | $120 | $10 | $50 | $0 | $0 |
| 17. | $100 | $0 | $25 | $0 | $0 |
| 18. | $90 | $0 | $25 | $0 | $0 |
| 19. | $80 | $0 | $25 | $0 | $0 |
| 20. | $70 | $0 | $25 | $0 | $0 |
| 21. | $60 | $0 | $25 | $0 | $0 |
| 22. | $50 | $0 | $25 | $0 | $0 |
| 23. | $40 | $0 | $25 | $0 | $0 |
| 24. | $30 | $0 | $25 | $0 | $0 |
| 25. | $20 | $0 | $0 | $0 | $0 |
| TOTAL | $11,220 | $595 | $2,675 | $4,000 | $1,875 |