EXHIBIT TN-5: FINANCIAL ANALYSIS OF WINTERIZING THE HIDEAWAY Case Fad Decrease in price 25% Average Price per wedding 9.337250 using $13.5 and $10.5 pricing less 25% and 65%i35% split Variable Costs Average Food cost 4.650.50 using $25 and $8 costs Servers 2.772.00 using 14 servers; 12 hour shifts: 516.50 per hour 7.422.50 Contribution per wedding 1.915.00