Metro Puri Membership

	B	C	D	E	F	G	H	I	J	K	L	M	O
1
2	Expense											BJTC Membership Rules - For Member - 2024	BJTC Membership Rules - For Member - 2023
3		Aug-23	Sep-23	Oct-23	Nov-23	Dec-23	Jan-24	Feb-24	Mar-24	Apr-24		1. Monthly expenses will be divided equally to all agreed member	1. Minimum of 3x for months with 5 weeks, and 2x for months with 4 weeks
4	Court	6,400,000	8,000,000	6,400,000	6,400,000	3,200,000	8,000,000	14,000,000	10,000,000	10,000,000		2. Surplus from non-member will be credited to current month members for their next month billing	2. Chosen dates are non-changeable after poll closing time
5	Ball Kids	1,120,000	1,400,000	1,120,000	1,120,000	640,000	1,280,000	2,240,000	1,600,000	1,600,000		3. Poll will be opened on the 20th of the month, will be closed by 25th, and payment is due by the 28th	3. Paid membership is transferrable to other person (same day only)
6	Dunlop Fort 4	570,000		380,000	380,000	190,000	550,000	770,000	550,000	550,000			4. Surplus from non-member will be credited to current month members for their next month billing (distributed by number of weeks from each member)
7	Other	0	0	0	0	0	0	0	0	0			5. Poll will be opened on the 20th of the month, will be closed by 25th, and payment is due by the 28th
8	Total	8,090,000	9,400,000	7,900,000	7,900,000	4,030,000	9,830,000	17,010,000	12,150,000	12,150,000
9
10	Income
11	Member	6,465,000	8,230,000	4,036,875	3,349,018	2,094,576	7,536,973	15,688,217	11,750,000	10,849,154		Membership Guidelines - For Admin use only	Membership Guidelines - For Admin use only
12	Non member	3,270,000	2,775,000	2,651,250	1,870,000	424,002	1,705,000	340,000	460,000			1. Price for non-member (or on the day) is member price +30-50,000	1. Any sale from cancelled court will be distributed by paid member on the respective date
13	Other	0	940,000	2,259,000	940,000	1,440,000	280,000	870,000	2,320,000				2. Price for non-member (or on the day) is member price +50,000
14	Total	9,735,000	11,945,000	8,947,125	6,159,018	3,958,578	9,521,973	16,898,217	14,530,000	10,849,154
15
16	Nett Balance	1,645,000	4,190,000	5,237,125	3,496,143	3,424,720	3,116,693	3,004,910	5,384,910	4,084,064
17
18	Inventory
19
20	Dunlop Fort 4
21	- New	4	4	2	2	2	2	2	2	2
22	- Used	2	2	6	2	4	6	8	10	12
23	Total	6	6	8	4	6	8	10	12	14
24
25	Sold	0	0	6	0	0	0	0	0	0
26	Remaining	6	6	2	4	6	8	10	12	14
27
28	Profit from Used Balls			144,000			280,000				>> included in Income - Other
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
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