Income:
513 entries @ $25 $12825

Total Income $12825
Expenses:
Weekly prizes:
• 1st: 29 @ $75 $2175
• 2nd: 29 @ $50 $1450
• 3rd: 29 @ $25 $725
Major prizes
• 1st: 4 @ $150 $600
• 2nd: 4 @ $100 $400
• 3rd: 4 @ $50 $200
 
Year-end prizes (payable after August 21, 2022):
• 1st $1425
• 2nd $1075
• 3rd $1000
• 4th $875
• 5th $750
• 6th $650
• 7th $525
• 8th $350
• 9th $250
• 10th $200
• Good Sport (Last Place) $25
   
Website Hosting and Domain Registration & Easy Office Pools Fee $125
Free entry for organizer $25

Total Expenses $12825