Star River Resort

1 1/2-Day Event
Approximate Expense/Revenue Per Person
No. Participants
Item
50
60
EXPENSE:
31.5
31.5
Lodging per person
4.5
4.5
Continental Breakfast
9.35
9.35
Barbecue Lunch
12.5
12.5
Dinner
4.5
4.5
Continental Breakfast
6.1
6.1
Box lunch
14.5
14.5
Barbecue Awards Dinner
3
3
Misc. Snacks
46.8
45
Wages (guides)
12
10
Salary
36.5
36.5
Equipment
80
66.67
Prizes ($4,000)
261.25
244.12
TOTAL EXPENSES PER PERSON:

70

80

90

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
43.7
8.58
36.5
57.14
231.87

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
42.75
7.5
36.5
50
222.7

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
42
6.67
36.5
44.44
215.56

Prizes ($5,000)
TOTAL EXPENSES PER PERSON:

100
281.25

83.33
260.78

71.43
246.16

62.5
235.2

55.56
226.68

Prizes ($6,000)
TOTAL EXPENSES PER PERSON:

120
301.25

100
277.45

85.71
260.44

75
247.7

66.67
237.79

INCOME:
Registration Fee ($300)
Profit with $4,000 in prizes:
Percent of Profit:

300
38.75
0.1292

300
55.88
0.1863

300
68.13
0.2271

300
77.3
0.2577

300
84.44
0.2815

Registration fee ($400)

Profit with $4,000 in prizes:
Percent of Profit:

400
138.75
0.3469

400
155.88
0.3897

400
168.13
0.4203

400
177.3
0.4433

400
184.44
0.4611

Registration fee ($500)

Profit with $4,000 in prizes:
Percent of Profit:

500
238.75
0.4775

500
255.88
0.5118

500
268.13
0.5363

500
277.3
0.5546

500
284.44
0.5689

INCOME:
Registration Fee ($300)
Profit with $5,000 in prizes:
Percent of Profit:

300
18.75
0.0625

300
39.22
0.1307

300
53.84
0.1795

300
64.8
0.216

300
73.32
0.2444

Registration Fee ($400)

Profit with $5,000 in prizes:
Percent of Profit:

400
118.75
0.2969

400
139.22
0.348

400
153.84
0.3846

400
164.8
0.412

400
173.32
0.4333

Registration Fee ($500)

Profit with $5,000 in prizes:
Percent of Profit:

500
218.75
0.4375

500
239.22
0.4784

500
253.84
0.5077

500
264.8
0.5296

500
273.32
0.5466

INCOME:
Registration Fee ($300)
Profit with $6,000 in prizes:

300
-1.25

300
22.55

300
39.56

300
52.3

300
62.21

Percent of Profit:

-0.0042

0.0752

0.1319

0.1743

0.2074

Registration Fee ($400)

Profit with $6,000 in prizes:
Percent of Profit:

400
98.75
0.2469

400
122.55
0.3064

400
139.56
0.3489

400
152.3
0.3808

400
162.21
0.4055

Registration Fee ($500)

Profit with $6,000 in prizes:
Percent of Profit:

500
198.75
0.3975

500
222.55
0.4451

500
239.56
0.4791

500
252.3
0.5046

500
262.21
0.5244

100
31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
41.4
6
36.5
40
209.85

Star River Resort

1-Day Event
Approximate Expense/Revenue Per Person
No. Participants
Item
50
60
EXPENSE:
4.5
4.5
Continental Breakfast
9.35
9.35
Barbecue Lunch
14.5
14.5
Barbecue Awards Dinner
3
3
Misc. Snacks
31.35
30.15
Wages (guides)
8.04
6.7
Salary
26
26
Equipment
80
66.67
Prizes ($4,000)
176.74
160.87
TOTAL EXPENSES:
Prizes ($5,000)
TOTAL EXPENSES:

100
196.74

83.33
177.53

Prizes ($6,000)
TOTAL EXPENSES:

120
216.74

100
194.2

300
90.15
0.3005

INCOME:
Registration Fee ($300)
Profit with $4,000 in prizes:
Percent of Profit:

300
123.26
0.4109

300
139.13
0.4638

400
190.15
0.4754

Registration Fee ($400)

Profit with $4,000 in prizes:
Percent of Profit:

400
239.13
0.5978

500
290.15
0.5803

Registration Fee ($500)

Profit with $4,000 in prizes:
Percent of Profit:

400
223.26
0.5582
2.4
500
323.26
0.6465

300
80.15
0.2672

INCOME:
Registration Fee ($300)
Profit with $5,000 in prizes:
Percent of Profit:

300
103.26
0.3442

300
122.47
0.4082

400
180.15
0.4504

Registration Fee ($400)

Profit with $5,000 in prizes:
Percent of Profit:

400
203.26
0.5082

400
222.47
0.5562

500
280.15
0.5603

Registration Fee ($500)

Profit with $5,000 in prizes:
Percent of Profit:

500
303.26
0.6065

500
322.47
0.6449

300
70.15

INCOME:
Registration Fee ($300)
Profit with $6,000 in prizes:

300
83.26

300
105.8

50
219.85
60
229.85

500
339.13
0.6783

0.2338

Percent of Profit:

0.2775

0.3527

400
170.15
0.4254

Registration Fee ($400)

Profit with $6,000 in prizes:
Percent of Profit:

400
183.26
0.4582

400
205.8
0.5145

500
270.15
0.5403

Registration Fee ($500)

Profit with $6,000 in prizes:
Percent of Profit:

500
283.26
0.5665

500
305.8
0.6116

70

80

90

100

4.5
9.35
14.5
3
29.28
5.74
26
57.14
149.51

4.5
9.35
14.5
3
28.64
5.03
26
50
141.02

4.5
9.35
14.5
3
28.14
4.47
26
44.44
134.4

4.5
9.35
14.5
3
27.74
4.02
26
40
129.11

64.29
156.66

62.5
153.52

55.56
145.52

50
139.11

85.71
178.08

75
166.02

66.67
156.63

60
149.11

300
150.49
0.5016

300
158.98
0.5299

300
165.6
0.552

300
170.89
0.5696

400
250.49
0.6262

400
258.98
0.6475

400
265.6
0.664

400
270.89
0.6772

500
350.49
0.701

500
358.98
0.718

500
365.6
0.7312

500
370.89
0.7418

300
143.34
0.4778

300
146.48
0.4883

300
154.48
0.5149

300
160.89
0.5363

400
243.34
0.6084

400
246.48
0.6162

400
254.48
0.6362

400
260.89
0.6522

500
343.34
0.6867

500
346.48
0.693

500
354.48
0.709

500
360.89
0.7218

300
121.92

300
133.98

300
143.37

300
150.89

0.4064

0.4466

0.4779

0.503

400
221.92
0.5548

400
233.98
0.585

400
243.37
0.6084

400
250.89
0.6272

500
321.92
0.6438

500
333.98
0.668

500
343.37
0.6867

500
350.89
0.7018

Star River Resort

1 1/2-Day Event
Approximate Expense/Revenue Per Person
No. Participants
Item
50
60
EXPENSE:
31.5
31.5
Lodging per person
4.5
4.5
Continental Breakfast
9.35
9.35
Barbecue Lunch
12.5
12.5
Dinner
4.5
4.5
Continental Breakfast
6.1
6.1
Box lunch
14.5
14.5
Barbecue Awards Dinner
3
3
Misc. Snacks
46.8
45
Wages (guides)
12
10
Salary
36.5
36.5
Equipment
80
66.67
Prizes ($4,000)
261.25
244.12
TOTAL EXPENSES PER

70

80

90

100

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
43.7
8.58
36.5
57.14
231.87

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
42.75
7.5
36.5
50
222.7

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
42
6.67
36.5
44.44
215.56

31.5
4.5
9.35
12.5
4.5
6.1
14.5
3
41.4
6
36.5
40
209.85

Prizes ($5,000)
TOTAL EXPENSES PER

100
281.25

83.33
260.78

71.43
246.16

62.5
235.2

55.56
226.68

50
219.85

Prizes ($6,000)
TOTAL EXPENSES PER

120
301.25

100
277.45

85.71
260.44

75
247.7

66.67
237.79

60
229.85

Star River Resort

1-Day Event
Approximate Expense/Revenue Per Person
No. Participants
Item
50
60
EXPENSE:
4.5
4.5
Continental Breakfast
9.35
9.35
Barbecue Lunch
14.5
14.5
Barbecue Awards Dinner
3
3
Misc. Snacks
31.35
30.15
Wages (guides)
8.04
6.7
Salary
26
26
Equipment
80
66.67
Prizes ($4,000)
176.74
160.87
TOTAL EXPENSES:

70

80

90

4.5
9.35
14.5
3
29.28
5.74
26
57.14
149.51

4.5
9.35
14.5
3
28.64
5.03
26
50
141.02

4.5
9.35
14.5
3
28.14
4.47
26
44.44
134.4

Prizes ($5,000)
TOTAL EXPENSES:

100
196.74

83.33
177.53

64.29
156.66

62.5
153.52

55.56
145.52

Prizes ($6,000)
TOTAL EXPENSES:

120
216.74

100
194.2

85.71
178.08

75
166.02

66.67
156.63