BUDGET

DCNR/Metro3 Leader Weekend
January 20-22, 2006

 

         
  LODGING      
  Unit Capacity    
  Shellcracker Cove 28 $200.00  
  Blue Gill Bay 28 $200.00  
  Chestnut Gait 28 $200.00  
  Trotter's Ridge 28 $200.00  
  Echo Hill 36 $200.00  
    148 $1,000.00  
     
  assume 110 people overnight =  $9.09 per person
         
  MEALS   $5.00 per person per meal
  Patch/Swap Necklace $5.00 per person  
  Decorations   $2.00 per person
  Gifts   $1.00 per person
  Trainer/staff allowance $3.00 per person  
         
         
         
  WEEKEND GUESTS    
  lodging   $9.25  
  5 meals

SA-B/L/D, SU-B/L

$25.00  
  Patch/Swap   $5.00  
  Decorations   $2.00  
  Gifts   $1.00  
  Trainer/staff allowance

$3.00

 
      $45.25 $45.00
  Trainer/staff discounted rate $35.00  
         
         
  SATURDAY GUESTS    
  2 meals

SA-L/D

$10.00  
  Patch/Swap   $5.00  
  Decorations   $2.00  
  Gifts   $1.00  
  Trainer/staff allowance

$3.00

 
      $21.00