| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | Very Easy Event Costs Spreadsheet | |||||
2 | ||||||
3 | Fixed Costs | |||||
4 | Room | 250 | ||||
5 | Speaker | 150 | ||||
6 | Speaker hotel | 80 | ||||
7 | 480 | |||||
8 | ||||||
9 | Variable Costs | |||||
10 | Drinks | 5 | ||||
11 | T-shirt | 12 | ||||
12 | 17 | |||||
13 | ||||||
14 | Fixed Income | |||||
15 | Event Sponsor | 300 | ||||
16 | 300 | |||||
17 | ||||||
18 | Variable Income | |||||
19 | Ticket | 25 | ||||
20 | 30 | |||||
21 | ||||||
22 | People | 5 | 10 | 15 | 20 | |
23 | Total Income | 450 | 600 | 750 | 900 | |
24 | Total Cost | 565 | 650 | 735 | 820 | |
25 | Balance | -115 | -50 | 15 | 80 | |