FabMobile outdoor digital fab event 2- VAS
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFG
1
2
Collor codes
Open rationale of this VAS doc
3
don't change
4
changeChose Calculated from value: Expected or Actual
5
titles
6
Calculate from
7
No. Participants3Actual sales
8
Expected sales$72.00
9
Actual sales$72.00
10
11
12
13
Costs$
Risk factor
Revenues$72.00
14
Initial investment in $$574.3120.00%Initial investment$6.84
15
Initiation roles$357.0820.00%Initiators roles$12.31
16
Rolling costs$267.250.00%Rolling cost$$49.25
17
Rolling roles$1,360.000.00%Rolling roles$0.00
18
Support roles$690.000.00%Support roles$0.00
19
SENSORICA gets$3.60
20
Extra revenue per participant$0.00
21
22
23
24
% paid each exchange
Cash per person from the first course
Balance
25
SENSORICA fees5.00%Daniel$16.80$1,625.23
26
Initial inve$tment10.00%Tibi$51.46$1,561.15
27
Initiators role20.00%Sonja$0.14$258.86
28
Rolling cost$100.00%or the restEthienne$0.00$80.00
29
Rolling roles100.00%or the rest
30
Support roles100.00%
31
Total must equal sales$72.00OK
32
33
34
Loading...