2 adults x $71.99 [DxDDP] = $143.98/night x 5 = $719.90 for the DDP
2 adult x $ 79.88 [1-day base ticket] = $159.76 [includes tax]
OOP cost = $879.66 v. $1,000 on the quote....in essence, you are "over paying" by $120.34 for the "components" which breaks down to an "extra" $24.07 [rounded] per night.
If you backed the ticket price out of the $1000 [to see how much you are really paying for the meals] you have $840.24 divided by 5 nights = $168.05 [rounded]/per day [averaged] to "break even"
Now, let's look at you ADR plans, shall we?
CRT dinner = $114. 38 [2 adults]
Rose & Crown = 2 x the most expensive meal & dessert = $49.98 + $11.98, or $61.96
Narcoosee [most exp X2] = $154
The CP pack at Le Cell [assuming last years prices, top tier x2] $107.98
so far, we are at $438.32
MAX, and have yet to hit the average per night [granted, does not factor in beverages or snacks, but IMO if you are relying on those to get you over the top, it kinda says something, eh?]
YS and Cali Grill are spendy, but are they
that spendy
This all is also predicated on
nothing changing in your plans...a missed ressie and you are sunk for keeping up with what have already spent...and none of this includes your gratuity [so figure at 15% of $840 = $126, and will you be content to have the swanky dinners without wine, which would also be OOP...]
I'm having a hard time seeing how you are ahead to spend the extra $1,000 upfront....and still can't figure out why your quote is off by $120....so, let us know what you decide, i'm curious after playing with the numbers for you.....