music festival expenses

13
Expenses Cost for the Bands Band/Artist Name Cost Per Day Number of Days Total Cost Beyonce $ 11,500.00 6 $ 69,000.00 Rihanna $ 12,500.00 4 $ 50,000.00 Taylor Swift $ 13,000.00 6 $ 78,000.00 Ke$ha $ 11,000.00 5 $ 55,000.00 Lil Wayne $ 12,000.00 4 $ 48,000.00 Maroon 5 $ 13,000.00 5 $ 65,000.00 Total $ 365,000.00 Cost of Printing Tickets Type of Ticket Cost/Print Number of Tickets Total Cost Bleachers $ 2.00 1400 $ 2,800.00 Upper Bowl $ 5.00 1250 $ 6,250.00 Lower Bowl $ 7.00 950 $ 6,650.00 Front Row $ 10.00 850 $ 8,500.00 Floor $ 15.00 700 $ 10,500.00 Total $ 34,700.00 Cost of T-Shirts Type of T-Shirt Cost Number of T-Shirts Total Cost Short Sleeve $ 10.00 600 $ 6,000.00 Long Sleeve $ 15.00 400 $ 6,000.00 Sweat Shirt $ 20.00 450 $ 9,000.00 Super Fan Short Sleeve $ 22.00 350 $ 7,700.00 Super Fan Long Sleeve $ 25.00 400 $ 10,000.00 Total $ 38,700.00 Cost of Food/Drinks Type of Food/Drinks Cost Amount Total Hotdog $ 2.00 1200 $ 2,400.00 Pizza $ 7.00 1050 $ 7,350.00 Nachos $ 2.00 950 $ 1,900.00 Sandwich $ 2.50 1100 $ 2,750.00 Potato Chips $ 1.00 1000 $ 1,000.00 Water $ 1.00 1200 $ 1,200.00 Pepsi $ 1.50 1500 $ 2,250.00 Sprite $ 1.50 1100 $ 1,650.00 Total $ 20,500.00

Upload: ryan-banda

Post on 15-Sep-2015

2 views

Category:

Documents


1 download

DESCRIPTION

Microsoft Excel Spreadsheet template. Profit/Loss

TRANSCRIPT

ExpensesExpensesCost for the BandsBand/Artist NameCost Per DayNumber of DaysTotal CostBeyonce$11,500.006$69,000.00Rihanna$12,500.004$50,000.00Taylor Swift$13,000.006$78,000.00Ke$ha$11,000.005$55,000.00Lil Wayne$12,000.004$48,000.00Maroon 5$13,000.005$65,000.00Total$365,000.00Cost of Printing TicketsType of TicketCost/PrintNumber of TicketsTotal CostBleachers$2.001400$2,800.00Upper Bowl$5.001250$6,250.00Lower Bowl$7.00950$6,650.00Front Row$10.00850$8,500.00Floor$15.00700$10,500.00Total$34,700.00Cost of T-ShirtsType of T-ShirtCostNumber of T-ShirtsTotal CostShort Sleeve$10.00600$6,000.00Long Sleeve$15.00400$6,000.00Sweat Shirt$20.00450$9,000.00Super Fan Short Sleeve$22.00350$7,700.00Super Fan Long Sleeve$25.00400$10,000.00Total$38,700.00Cost of Food/DrinksType of Food/DrinksCostAmountTotalHotdog$2.001200$2,400.00Pizza$7.001050$7,350.00Nachos$2.00950$1,900.00Sandwich$2.501100$2,750.00Potato Chips$1.001000$1,000.00Water$1.001200$1,200.00Pepsi$1.501500$2,250.00Sprite$1.501100$1,650.00Total$20,500.00Cost For VenueWhere Cost Per DayAmount of DaysTotalMadison Square Garden$90,000.006$540,000.00Total$540,000.00Grand Total$998,900.00

IncomeIncomePrice of TicketsType of TicketCost/PrintNumber of TicketsTotal CostBleachers$100.001400$140,000.00Upper Bowl$150.001250$187,500.00Lower Bowl$200.00950$190,000.00Front Row$200.00850$170,000.00Floor$250.00700$175,000.00Total$862,500.00Price of T-ShirtsType of T-ShirtCostNumber of T-ShirtsTotal CostShort Sleeve$30.00600$18,000.00Long Sleeve$40.00400$16,000.00Sweat Shirt$50.00450$22,500.00Super Fan Short Sleeve$60.00350$21,000.00Super Fan Long Sleeve$65.00400$26,000.00Total$103,500.00Price of Food/DrinksType of Food/DrinksCostAmountTotalHotdog$7.001200$8,400.00Slice of Pizza$6.001050$6,300.00Nachos$7.00950$6,650.00Sandwich$8.001100$8,800.00Potato Chips$4.001000$4,000.00Water$2.501200$3,000.00Pepsi$3.001500$4,500.00Sprite$3.001100$3,300.00Total$44,950.00Grand Total$1,010,950.00

ProfitProfitsExpensesIncomeCost for the BandsCost for the BandsBand/Artist NameCost Per DayNumber of DaysTotal CostBand/Artist NameCost Per DayNumber of DaysTotal CostBeyonce$11,500.006$69,000.00Beyonce60.0Rhianna$12,500.004$50,000.00Rhianna40.0Taylor Swift$13,000.006$78,000.00Taylor Swift60.0Ke$ha$11,000.005$55,000.00Ke$ha50.0Lil Wayne$12,000.004$48,000.00Lil Wayne40.0Maroon 5$13,000.005$65,000.00Maroon 550.0Total$365,000.00Total0.0Profit$(365,000.00)

Cost of Printing TicketsPrice of TicketsType of TicketCost/PrintNumber of TicketsTotal CostType of TicketCost/PrintNumber of TicketsTotal CostBleachers$2.001400$2,800.00Bleachers$100.001400$140,000.00Upper Bowl$5.001250$6,250.00Upper Bowl$150.001250$187,500.00Lower Bowl$7.00950$6,650.00Lower Bowl$200.00950$190,000.00Front Row$10.00850$8,500.00Front Row$200.00850$170,000.00Floor$15.00700$10,500.00Floor$250.00700$175,000.00Total$34,700.00Total$862,500.00Profit$827,800.00

Cost of T-ShirtsPrice of T-ShirtsType of T-ShirtCostNumber of T-ShirtsTotal CostType of T-ShirtCostNumber of T-ShirtsTotal CostShort Sleeve$10.00600$6,000.00Short Sleeve$30.00600$18,000.00Long Sleeve$15.00400$6,000.00Long Sleeve$40.00400$16,000.00Sweat Shirt$20.00450$9,000.00Sweat Shirt$50.00450$22,500.00Super Fan Short Sleeve$22.00350$7,700.00Super Fan Short Sleeve$60.00350$21,000.00Super Fan Long Sleeve$25.00400$10,000.00Super Fan Long Sleeve$65.00400$26,000.00Total$38,700.00Total$103,500.00Profit$64,800.00

Cost of Food/DrinksPrice of Food/DrinksType of Food/DrinksCostAmountTotalType of Food/DrinksCostAmountTotalHotdog$2.001200$2,400.00Hotdog$7.001200$8,400.00Pizza$7.001050$7,350.00Slice of Pizza$6.001050$6,300.00Nachos$2.00950$1,900.00Nachos$7.00950$6,650.00Sandwich$2.501100$2,750.00Sandwich$8.001100$8,800.00Potato Chips$1.001000$1,000.00Potato Chips$4.001000$4,000.00Water$1.001200$1,200.00Water$2.501200$3,000.00Pepsi$1.501500$2,250.00Pepsi$3.001500$4,500.00Sprite$1.501100$1,650.00Sprite$3.001100$3,300.00Total$20,500.00Total$44,950.00Profit$24,450.00

Cost For VenueCost For VenueWhere Cost Per DayAmount of DaysTotalWhere Cost Per DayAmount of DaysTotalMadison Square Garden$90,000.006$540,000.00Madison Square Garden60.0Total$540,000.00Total0.0Profit$(540,000.00)

Grand Total$998,900.00Grand Total$1,010,950.00Grand Profit$12,050.00