Revenue Generator


					Shooter Counter \| Maximum is 150. Your count so far:	105		YOUR POTENTIAL REVENUE	8022.7360
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	3536.5
Per Shooter	8	-185	-1480		Platinum (includes 4 shooters)	6000	6000	0	0
Range/Puller	8	-26	-208		Gold - Photo (includes 2 shooters)	5000	5000	0	0
Signage	5	-17.6	-88		Silver Lunch (catering included in base shooter fee)	4500	4500	0	0
Credit Card		-297.5	-297.5		Bronze Breakfast (catering included in base shooter fee)	3500	3500	0	0
Vests	8	-60	-480		Swag Bag (max 1)	2500	2500	1	1090
Glasses	8	-20	-160		Award	2000	2000	1	738.8
Photos	1	-400	-400		Snack Cart	1000	1000	1	371.4
Other Costs	1	-150	-150		Hit Squad (based on 16 squads or 64 shooters)	1100	1100	16	526.4000
Sub Total Revenue			5236.5		Individual Shooters (based on 33 shooters)	300	300	33	1303.5
Management Fee			-1700		Stanchion Signs (3-Pack)	500	500	3	974.1000
Total Charity Revenue			3536.5		Stanchion Signs (individual)	200	200	2	260.8
					Long Bird	400	400	2	531.6
Package includes:					Non Shooter Donations	250	250	2	382.5
Eight (8) Shooters
Eight (8) Custom Shooter Vests & Safety Glasses
Four (4) stanchion signs on the course
Featured logo placement on event welcome sign					Gun Raffle (add'l revenue once gun cost is met)		Ticket Cost	Tickets Sold	Additional Revenue over Gun Cost
Your provided banner displayed at lunch & awards ceremony					1 Ticket		40	10
Recognition on all event literature					3 Tickets		100	10	641.0560
Logo displayed on all squad cards
Social Media, Print, Email, and Website recognition					Other Raffles		35	80	166.0800
Your company provided item included in swag bag
Your logo printed on all squad photos
Signage & recognition at reception




PLATINUM		COST	BASE FEE	CUSTOM FEE
			6000	6000
Per Shooter	4	-185	-740
Range/Puller	4	-26	-104
Signage	4	-17.6	-70.4
Credit Card		-210	-210
Vests	4	-60	-240
Glasses	4	-20	-80
Other Costs	1	-150	-150
Sub Total Revenue			4405.6
Management Fee			-1200
Total Charity Revenue			3205.6000

Package includes:
4 Shooters
4 Custom Shooter Vests & Safety Glasses
Two stanchion signs on the course
Recognition on all event literature
Social Media, Print, Email, and Website recognition
Your company provided item included in swag bag
Signage & recognition at reception




GOLD (Photo Sponsor)		COST	BASE FEE	CUSTOM FEE
			5000	5000
Per Shooter	2	-185	-370
Range/Puller	2	-26	-52
Signage	2	-17.6	-35.2
Credit Card		-175	-175
Other Costs	1	-150	-150
Sub Total Revenue			4217.8
Management Fee			-1000
Total Charity Revenue			3217.8

Package includes:
Two (2) Shooters
One (1) stanchion sign on the course
Recognition on all event literature
Social Media, Print, Email, and Website recognition
Your company provided item included in swag bag
Signage & recognition at reception




SILVER (Lunch Sponsor)		COST	BASE FEE	CUSTOM FEE
			4500	4500
Per Shooter	0	-185	0
Range/Puller	1	-26	-26
Signage	1	-17.6	-17.6
Credit Card		-157.5	-157.5
Other Costs	1	-150	-150
Catering Costs	1	-1000	-1000
Sub Total Revenue			3148.9000
Management Fee			-900
Total Charity Revenue			2248.9000

Package includes:
Featured logo placement on lunch materials including table signage
Signage & recognition at reception
Your company provided item included in swag bag




BRONZE (Breakfast Sponsor)		COST	BASE FEE	CUSTOM FEE
			3500	3500
Per Shooter	0	-185	0
Range/Puller	1	-26	-26
Signage	1	-17.6	-17.6
Credit Card		-122.5	-122.5
Other Costs	1	-150	-150
Catering Costs	1	-500	-500
Sub Total Revenue			2683.9
Management Fee			-700
Total Charity Revenue			1983.9

Package includes:
Featured logo placement on lunch materials including table signage
Signage & recognition at reception
Your company provided item included in swag bag




SWAG BAG		COST	BASE FEE	CUSTOM FEE
			2500	2500
Per Shooter	0	-185	0
Range/Puller	1	-26	-26
Signage	0	-17.6	0
Credit Card		-87.50000000000001	-87.5000
Other Costs	1	-150	-150
Swag Bags	1	-646.4999999999999	-646.5000
Sub Total Revenue			1590
Management Fee			-500
Total Charity Revenue			1090

Package includes:
Prominent logo printed on welcome bag given to all attendees
Your company provided item included in swag bag




AWARD SPONSOR		COST	BASE FEE	CUSTOM FEE
			2000	2000
Per Shooter	0	-185	0
Range/Puller	1	-26	-26
Signage	2	-17.6	-35.2
Credit Card		-70	0
Other Costs	1	-150	-150
Awards	10	-65	-650
Sub Total Revenue			1138.8
Management Fee			-400
Total Charity Revenue			738.8

Package includes:
Signage at awards reception
Your company provided item included in swag bag
Recognition on all event literature
Stanchion Sign




SNACK CART		COST	BASE FEE	CUSTOM FEE
			1000	1000
Per Shooter	0	-185	0
Range/Puller	1	-26	-26
Signage	1	-17.6	-17.6
Credit Card		-35	-35
Other Costs	1	-150	-150
Snacks	1	-200	-200
Sub Total Revenue			571.4
Management Fee			-200
Total Charity Revenue			371.4

Package includes:
Snacks
Stanchion Sign




HIT SQUAD (4 Shooters)		COST	BASE FEE	CUSTOM FEE
			1100	1100
Per Shooter	4	-185	-740
Range/Puller	1	-26	-26
Signage	1	-17.6	-17.6
Credit Card		-38.50000000000001	-38.5000
Other Costs	1	-25	-25
Sub Total Revenue			252.9000
Management Fee			-220
Total Charity Revenue			32.9000

Package includes:
4 Shooters
Your company provided item included in swag bag
One (1) stanchion sign on the course




INDIVIDUAL SHOOTER		COST	BASE FEE	CUSTOM FEE
			300	300
Per Shooter	1	-185	-185
Range/Puller	1	-5	-5
Signage	0	-17.6	0
Credit Card		-10.5	-10.5
Other Costs	1	0	0
Sub Total Revenue			99.5
Management Fee			-60
Total Charity Revenue			39.5




STANCHION SIGNS (3-Pack)		COST	BASE FEE	CUSTOM FEE
			500	500
Per Shooter	0	-185	0
Range/Puller	1	-5	-5
Signage	3	-17.6	-52.8000
Credit Card		-17.5	-17.5
Other Costs	1	0	0
Sub Total Revenue			424.7
Management Fee			-100
Total Charity Revenue			324.7




STANCHION SIGNS (Single)		COST	BASE FEE	CUSTOM FEE
			200	200
Per Shooter	0	-185	0
Range/Puller	1	-5	-5
Signage	1	-17.6	-17.6
Credit Card		-7.000000000000001	-7.0000
Other Costs	1	0	0
Sub Total Revenue			170.4
Management Fee			-40
Total Charity Revenue			130.4




LONG BIRD		COST	BASE FEE	CUSTOM FEE
			400	400
Per Shooter	0	-185	0
Range/Puller	1	-5	-5
Signage	2	-17.6	-35.2
Credit Card		-14	-14
Other Costs	1	0	0
Sub Total Revenue			345.8
Management Fee			-80
Total Charity Revenue			265.8




NON SHOOTER DONATIONS		COST	BASE FEE	CUSTOM FEE
			250	250
Per Shooter	0	-185	0
Range/Puller	0	-5	0
Signage	0	-17.6	0
Credit Card		-8.75	-8.75
Other Costs	1	0	0
Sub Total Revenue			241.25
Management Fee			-50
Total Charity Revenue			191.25




Gun Raffle	Tickets Sold
1 Ticket	10	40	400
3 Tickets	10	100	1000
Credit Card		-8.75	1001.32
Gun Cost			-1600
Sub Total Revenue			801.3200
Management Fee			-160.2640
Total			641.0560




GENERAL RAFFLE	Tickets Sold
Tickets	80	35	2800
Credit Card		-92.4	-92.4
Raffle Costs			-2500
Sub Total Revenue			207.6000
Management Fee			-41.5200
Total			166.0800