Men's 18-Hole League - 2019 Budget
Available Funds: Distribution of prize money (~):
2019 Dues 10,320
Carryover from 2018 540 A Division B Division Total
Total Available $10,860 Seasonal stroke play team points 428 540 968
Seasonal match play team points 428 540 968
Expenses: Weekly prize money (^) 1,890 2,388 4,278
Kickoff breakfast 1,500 League championship 285 360 645
Awards luncheon 1,250 Total prize money $3,031 $3,828 $6,859
Salaries 300
Software 295 ~ Allocated based on ratios of A&B membership
Supplies & Engraving 156 ^ For 16 weekly stroke play events; assumes one rainout
Plaques 200
Reserve (a) 300 Memorial Fund $908
Total expenses $4,001
Net: Available for prize money $6,859
(a) Reserve for additional prize money if no rainout and for 2020 startup expenses