Process 1:
Expenses
Revenues
|
Personal time |
$550 |
|
Promotion costs |
$550 |
|
Rock climbing equipment |
$600 |
|
Kayaks |
$500 |
|
Water park |
$378 |
|
|
$600 |
|
Food |
$500 |
|
|
|
|
|
|
|
|
|
Process 3:
Description Total Costs
__________________________________________________________
- Administrative Overhead $200.00
- Rock climbing, equipment rental: 2 days
Equipment rental: ($20 / per person x 2 days)
= $40 per person)
($40 x 13 teens) $520.00
Staff salary: $9 / hour, 8 hours a day for 5 days
($9 x 8 = $72 / day) ($72 x 5) = $360.00
- Hiking/Camping: 2 days
Staff salary: $9 / hour for 30 hours. ($9 x 30) $270.00
- Water park: 1 day
Cost $26 per person
($26 x 13 teens) = $338.00
Staff Salary: $9 / hour, 8 hours a day for 5 days
($9 x 8hrs = $72 / day) ($72 x 5 days) = $360.00
- Kayak rentals and instructions: 2 days
$20 per person each day ($20 x 2 days = $40)
per person.
($40 x 13 teens) = $520.00
Staff Salary: $9 / hour, 8 hours a day for 5 days
($9 x 8hrs = $72 / day) ($72 x 5 days) = $360.00
-W
$30 per person, ($30 x 13 teens) = $390.00
Staff Salary: $9 / hour, 8 hours a day for 5 days
($9 x 8hrs = $72 / day) ($72 x 5 days) = $360.00
__________________________________________________________
Total Fixed Costs: $3,678.00
Revenues: $3,678.00
$0,000.00
Variable Costs
Adventure
Tips, booklet $4.00
$11.00
Process 4:
Sponsorships from local companies and businesses.