Sponsors

Income Naming 15,000

Sponsors 50,000
Direct Expenses printing -500
postage -500
promotion -2,000
Media Releases -500
Surplus/Deficit 61,500

Entries
Income 300 x 195 58,500
Direct Expenses meals -28,500
trophies -2,000
promotion -2,000
goodies bag -2,000
entertainment -4,000
Surplus/Deficit 20,000

Show and Shine

Income gate sales 5,000
trade sales 6,000
Direct Expenses Venue -2,000
Ticketing -1,000
promotion -2,000
Surplus/Deficit 6,000

Awards Evening
Income 0
Direct Expenses -5,000
Surplus/Deficit -5,000

Merchandising/Competitions etc
Income 10,000
Direct Expenses -5,000
Surplus/Deficit 5,000

Other Expenses Venue -11,700

signage -1,000
stationary -500
other -10,000
-23,200

BALANCE 64,300