Budget RO 2019

	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2		item	how many	price per one in EUR	total price EUR	Paid	Saved from Estimate	cash/bank	note	who
3	Leanplum	multimedia			0	0	0
4	Leanplum	flipchart			0	0	0
5	Leanplum	sound system			0	0	0				speakers	7	U2I, Leanplum,ST6,Popa,B.
6	Leanplum	wireless mics	4 - 2 speakers, 1 faciliator, 1 audience		0	0	0				team	5	team, Leanplum
7		flowers		50	50						volunteers	3	registration, photo
8		Coffee Breaks (tea, coffee, some snacks)	2 breaks, 100 people	3	600
9	CoKitchen Maria's World	lunch	paid on the spot by the people	10	0	0	0			Bibi
10		lunch speakers & team	20	10	200
11	Leanplum	carton cups / bring your own cup for water			10					Bibi
12	Leanplum	water (big gallons)			40
13		dinner organization the night before	15	10	150	0	150		can be taken away
14		speaker hotel	4 people, 2 nights	50	400	690	290
15		speaker travel (including in Sofia)	4 people	300	1200	448,82	751,18
16		graphic recording							no
17		materials - paper, markers, flipchart paper		100	100
18		100 giftbags + notebooks (bags, other)	80 participants,5 team, 7 speakers, 3 volunteers	3	300	310,46	10,46
19		video	video - Leanplum, photo - volunteer		50
20		badges		1	100	0	100
21		photo		0	0	0	0
22		website - hosting, domain		100	100
23		unexpected			250
24		profit tax			0
25
26				Total:	3550	1449,28	2100,72
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