Meetup Cost Excel.xlsx

	A	B	C	D	E
1	RSVPs	200
2	Turn up rate	50%
3	Actual participants	100
4
5		Count	Cost (ILS)
6	Pizza slices per tray	8	60
7	Beers per pack (0.33L)	6	35
8	Mineral water bottles per pack (1.5L)	6	18
9	Coke bottles per pack (1.5L)	6	42
10	Diet coke bottles per pack (1.5L)	6	42
11
12		Per person	Total for event	# Packs/Trays for event	Cost (ILS) for event
13	Pizza (slice)	2	200	25	1,500
14	Beer (0.33L)	1	100	17	595
15	Mineral water (1.5L)	0.3	30	5	90
16	Coke (1.5L)	0.2	20	4	168
17	Diet coke (1.5L)	0.2	20	4	168
18
19	Total cost (ILS)	2,521
20
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