Revenue Generator


					Shooter Counter \| Maximum is 150. Your count so far:	111		YOUR POTENTIAL REVENUE	#NEED_UPDATE
SPONSOR LEVEL					Note: If your count exceeds 150, reduce the number of shooters.
					SPONSOR LEVEL	BASE FEE	ENTER YOUR CUSTOM FEE	ENTER # OF SPONSORS	YOUR CHARITY RECEIVES

DIAMOND - Underwriting Sponsor (max 1)		COST	BASE FEE	CUSTOM FEE
			8500	8500	Diamond (max 1 sponsor \| includes 8 shooters)	8500	8500	1	4216.5
Per Shooter	8	-185	-1480		Platinum (includes 4 shooters)	6000	6000	1	8856.2
Range/Puller	8	-26	-208		Gold - Photo (includes 2 shooters)	5000	5000	1	0
Signage	5	-17.6	-88		Silver Lunch (catering included in base shooter fee)		4000	1	12500
Credit Card		-297.5	-297.5		Bronze Breakfast (catering included in base shooter fee)	=SUM(D15:D16)	3000	0	#NEED_UPDATE
Vests	8	-60	-480		Swag Bag (max 1)	=SUM(D6:D14)	2500	1	#NEED_UPDATE
Glasses	8	-20	-160		Award	0	1600	1	1600
Photos	1	-400	-400		Snack Cart	0	2500	1	2500
Other Costs	1	-150	-150		Hit Squad (based on 16 squads or 64 shooters)	0	1400	16	22400
Sub Total Revenue			5236.5		Individual Shooters (based on 33 shooters)	0	350	33	11550
Management Fee			-1020		Stanchion Signs (3-Pack)	0	500	3	500
Total Charity Revenue			4216.5		Stanchion Signs (individual)	200	200	2	0
					Long Bird	0	500	2	500
Package includes:					Non Shooter Donations	0	100	2	100
Eight (8) Shooters
Eight (8) Custom Shooter Vests & Safety Glasses
Four (4) stanchion signs on the course

SPONSOR LEVEL


PLATINUM		COST	BASE FEE	CUSTOM FEE
Shooters	4		6000	6000
Per Shooter	4	-201	-804
Range/Puller	4	-26	-104
Signage	4	-17.6	-70.4
Credit Card	1	-297.5	-297.5
Vests	4	-60	-240
Glasses	4	-14	-56
Other Costs	1	-150	0
Sub Total Revenue			4428.1
Management Fee			4428.1
Total Charity Revenue			8856.2

Package includes:
Eight (4) Shooters
Eight (4) Custom Shooter Vests & Safety Glasses
Four (2) stanchion signs on the course


GOLD		COST	BASE FEE	CUSTOM FEE
			5000	5000
Per Shooter	2	-201	160.96
Range/Puller	2	-26	-35.2
Signage	2	-17.6	160.96
Credit Card	1	160.96	-402
Vests	0	-60	0
Glasses	0	-20	0
Photos	0	-400	-150
Other Costs	1	-150	0
Sub Total Revenue			0
Management Fee			#REF!
Total Charity Revenue			0
			4734.72
Package includes:			-1000
Eight (2) Shooters			#REF!
Four (4) stanchion signs on the course

SPONSOR LEVEL


DIAMOND - Underwriting Sponsor (max 1)		COST	BASE FEE	CUSTOM FEE
			8500	8500
Per Shooter	8	-185	-1480
Range/Puller	8	-26	-208
Signage	5	-17.6	-88
Credit Card		-297.5	-297.5
Vests	8	-60	-480
Glasses	8	-20	-160
Photos	1	-400	-400
Other Costs	1	-150	-150
Sub Total Revenue			5236.5
Management Fee			-1700
Total Charity Revenue			4216.5

Package includes:
Eight (8) Shooters
Eight (8) Custom Shooter Vests & Safety Glasses
Four (4) stanchion signs on the course

SPONSOR LEVEL


DIAMOND - Underwriting Sponsor (max 1)		COST	BASE FEE	CUSTOM FEE
			8500	8500
Per Shooter	8	-185	-1480
Range/Puller	8	-26	-208
Signage	5	-17.6	-88
Credit Card		-297.5	-297.5
Vests	8	-60	-480
Glasses	8	-20	-160
Photos	1	-400	-400
Other Costs	1	-150	-150
Sub Total Revenue			5236.5
Management Fee			-1700
Total Charity Revenue			4216.5

Package includes:
Eight (8) Shooters
Eight (8) Custom Shooter Vests & Safety Glasses
Four (4) stanchion signs on the course

SPONSOR LEVEL


DIAMOND - Underwriting Sponsor (max 1)		COST	BASE FEE	CUSTOM FEE
			8500	8500
Per Shooter	8	-185	-1480
Range/Puller	8	-26	-208
Signage	5	-17.6	-88
Credit Card		-297.5	-297.5
Vests	8	-60	-480
Glasses	8	-20	-160
Photos	1	-400	-400
Other Costs	1	-150	-150
Sub Total Revenue			5236.5
Management Fee			-1700
Total Charity Revenue			4216.5

Package includes:
Eight (8) Shooters
Eight (8) Custom Shooter Vests & Safety Glasses
Four (4) stanchion signs on the course