budget

	A	B	C	D	E	F	G	H	I
1	Number of days	2
2	Number of registrations	35
3	Income				Costs
4	Item	Units	Unit value	Total	Item	Units	Unit Price	Total
5	Registration	35	£200.00	£7,000.00	Venue charges per day	2	£500.00	£1,000.00
6	Sponsor 1	1	£500.00	£500.00	catering (unit are - per day by number of days + 5% extras)	74	£12.50	£925.00
7	Sponsor 2	1	£500.00	£500.00	Prize type 1	6	£30.00	£180.00
8					Prize type 2	6	£80.00	£480.00
9					Misc extras	1	£500.00	£500.00
10					Free entries	6	£170.00	£1,020.00
11					Registration system fees	35	£16.00	£560.00
12
13
14
15
16
17
18
19									Balance
20			Total income	£8,000.00			Total costs	£4,665.00	£3,335.00
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100