Financial Planner

Scenario model for the 270-ticket, 2-tier pricing waterfall inside the 350-person total on-site cap. The base mix is 30% 4-day, 50% 3-day, and 20% 2-day, with 20% early-arrival, 75% car-camping, and 50% cabin/RV add-on assumptions including limited car camping. Car-camping vehicles do not have in/out privileges after placement; if they leave, the attendee gives up that car-camping spot and may return to GA parking. Tier I runs until the $25,772 campaign-progress funding marker, then prices step to Tier II. If required costs exceed the model while sales are active, future pricing tiers may be adjusted to keep the payment structure solvent. At the first marker, the venue, Subphonic Events, and The Dome are paid 100% of their accrued earnings so far. Modeled sellout campaign gross: $54,993.