ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Actual 201920202021202220232024
2
Revenue
3
Non-Sponsored Golf Teams
$3,000.00$4,950.00$4,800.00$5,200.00$6,009.98$7,596.30
4
Extra Beer$70.00$60.00$120.00$50.00$0.00
5
Board Donations
$290.00
Joe donated in kind
$250.00$220.00$170.00$230.00
6
Games & Raffles
7
Mulligans$320.00$440.00$520.00$300.00$560.00$560.00
8
50/50$285.00$395.00$570.00$455.00$520.00$400.00
9
Hit the Green$164.00$362.00$332.00$300.00$573.00$585.00
10
Move Up (Dice)
$160.00$410.00
11
Putting/Poker$ -$500.00$390.00$285.00$225.00
12
Pull Tabs$105.00
poker
$555.00$405.00$491.00$345.00$0.00
13
Basket$400.00$0.00
14
Total$1,034.00$2,252.00$2,217.00$7,301.00$8,577.98$10,006.30
15
Sponsorship
16
Event$4,500.00$4,500.00$5,000.00$4,240.00$4,301.75$4,819.00
17
Hole$2,100.00$1,300.00$2,400.00$2,600.00$2,318.99$2,383.33
18
Other$920.00
prizes, skill prizes, ex $50 from Anderson
$760.00
prizes, skill prizes
$300.00$300.00$150.00$0.00
19
Beverages$1,000.00$500.00$500.00$750.00$0.00
20
Putting$ -$200.00$150.00$140.85
21
Cart$800.00$ -$200.00$533.33
2024 Sponsorship Goal
22
Total$9,320.00$7,260.00$8,200.00$8,040.00$6,970.74$7,876.51$8,000.00
23
24
Revenue Total
$13,424.00$14,812.00$15,587.00$15,341.00$15,548.72$17,882.81
25
26
Expenses
27
Green Fees$1,900.00$2,800.00$2,900.00$2,700.00$3,672.00$3,600.00
28
Meals$77.13$1,500.00$2,644.41$2,928.00
29
Dinner$2,173.50$2,404.08
30
Lunch$277.72$262.20
31
Breakfast
32
Beverages/Ice$434.63$667.76$594.53$488.02$752.71$823.72
33
Signs$506.46$325.00$95.83$404.00$202.46$364.00
34
Gift$391.03$867.08$803.08$1,500.00$1,631.14$1,283.93
35
Prizes$600.00$600.00$600.00$600.00$777.66$735.00
36
Misc Supplies$177.64
trophies
$74.20
pull tabs
$56.18$127.47$59.75
37
Putting Alcohol Prizes
$250.00$ -$286.40$196.01
38
Licenses$77.50
39
Proximity Prizes
$120.20$129.11$201.60$171.72
40
41
Expense Total
$4,207.09$7,213.15$7,895.63$9,205.61$9,487.19$9,806.19
42
43
Profit$9,216.91$7,598.85$7,691.37$6,135.39$6,061.53$8,076.62
44
45
20 teams28 teams29 teams25 teams34 teams30 teams
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100