Internal budget               Expences Incom
Transport tickets for pilots DK<>F 15 550 (Both ways 1100) 8250    
Pilots DK 18 600 (+100 T-shirt+Party) 10800    
Pilots Isl. 6 900 5400    
Driver 1 incl. lodging 10 400 4000    
Driver 2 incl. lodging 10 400 4000    
Rented car Incl. transport <> F 9000 9000    
DDU own car transport <> France 3000 3000    
Driving km i comp. 3500 1 3500    
Sanction fee 1100 1100    
T-shirts 50 90 4500    
Party 75 1800    
Other expencies 1200    
Vanette (Stella/Rene) 8 7 75 4200    
Medals 3 200 600    
Price money 150 Euros+"presents" 2100 2100    
  39000 24450    
Result DK pay if negative       -14550    
     
Sharing income from "foreigners" Island % 30 Danmark % 70        
     
"Foreigners" 24 1100 (150 euro) -cost 9360    
     
Isl. 2808  
DK             6552    
Setup: Friendly comp., max. 48 pilots, GPS only, safe tasks, 17 Aug. training day,
 18-23 Aug comp. days, prize giving 24 Aug. 10:00, ??
Island: Meetdirector, FAI sanction, point score, local regulations.
DK: Tasksetter, pilots transport to start, retrievel only of DK + Isl. pilots, launch off., book keeping. 
Cost of full paying foreigners    
Map 20
Transport to launch 525
Party 75
T-shirt 90
Total   710
Comments:
There of course a lot of uncertainty's things in this budget, but in vorst case it will cost DDU approxymately 14.500,- Dkr.
In best case it will near be in balance. I have used Flemming L accounts from last year in my calculations.

To rise the income we will charges the danish pilots ekstra 100,-Dkr for 1 T-shirt and a party.

Anyway will this be the ceapest way to give the pilots competion expirens in mountains and qualifications to CAT 1 competitions.