際際滷

際際滷Share a Scribd company logo

Budget

Iulia Burcea
Iulia Burcea

The document is a budget spreadsheet for a fashion show event being held on November 1st with a total budget of 10,000. It outlines 19 expenses including costs for models, clothing, food, drinks, equipment rental, and venue rental. The largest expenses are 1,000 for models, 1,200 for model clothing, and 4,000 for cocktail drinks. It tracks spending to date and amounts remaining across calendar dates from October 1st to November 30th.

1 of 7
Download to read offline
New Watch Collection: Fashion Show Budget Spreadsheet Event date 1'st of November 10,000 9,000 8,000 7,000 6,000 5,000 4,000 3,000 2,000 1,000 - Expense ID 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 1,838 710 - - - - - - - - - - - - - - - 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 17 18 19 20 Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Expense Name Type of expense Models Model clothing Hair stylists Make up artists Transportation for Models Food for models Model Coordinator Cocktail drinks Appetizers DJ Music equipment Lighting equipment Single watch glass window (rent) 6 watch glass window Photograph Social Media PR partner Brochures Clean up Crew Location rent Models Models Models Models Models Models Models Food & beverages Food & beverages Atmosphere Atmosphere Atmosphere Watch casings Watch casings Media & Advertising Media & Advertising Media & Advertising Clean-up Location Expense value / item 100.00 120.00 250.00 250.00 200.00 300.00 400.00 20.00 15.00 300.00 200.00 150.00 5.00 10.00 250.00 100.00 0.50 300.00 500.00
Buget by days Date 01 Oct 02 Oct 03 Oct 04 Oct 05 Oct 06 Oct 07 Oct 08 Oct 09 Oct 10 Oct 11 Oct 12 Oct 13 Oct 14 Oct 15 Oct 16 Oct 17 Oct 18 Oct 19 Oct 20 Oct 21 Oct 22 Oct 23 Oct 24 Oct 25 Oct 26 Oct 27 Oct 28 Oct 29 Oct 30 Oct 31 Oct 01 Nov 02 Nov 03 Nov 04 Nov 05 Nov 06 Nov 07 Nov 08 Nov 09 Nov 10 Nov Amount 710 1,838 1,000 2,310 9,166 -
11 Nov 12 Nov 13 Nov 14 Nov 15 Nov 16 Nov 17 Nov 18 Nov 19 Nov 20 Nov 21 Nov 22 Nov 23 Nov 24 Nov 25 Nov 26 Nov 27 Nov 28 Nov 29 Nov 30 Nov 67 -
9,166 2,310 1,000 - - - - - - - - - - - - - - - - 20 21 22 23 24 25 26 27 28 29 30 31 01 02 03 04 05 06 07 08 09 10 Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Total cost: Number of items 10 10 4 4 1 1 1 200 200 1 1 1 32 3 1 1 2,000 1 1 15,090 Expense value - total 1,000.00 1,200.00 1,000.00 1,000.00 200.00 300.00 400.00 4,000.00 3,000.00 300.00 200.00 150.00 160.00 30.00 250.00 100.00 1,000.00 300.00 500.00 38.82% Date of Downpayment 01 October 2013 15 October 2013 n/a n/a 15 October 2013 n/a n/a 28 October 2013 28 October 2013 01 October 2013 01 October 2013 01 October 2013 15 October 2013 15 October 2013 15 October 2013 15 October 2013 22 October 2013 15 October 2013 01 October 2013 Downpayment rate 33% 100% 0% 0% 33% 0% 0% 33% 33% 33% 33% 33% 100% 100% 100% 33% 100% 33% 33%
Budget
Budget
- - - - - - 67 - - - - - - - - - - - - - - 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov 5,858 61.18% Downpayment value Date of Final Payment 330.00 1,200.00 66.00 1,320.00 990.00 99.00 66.00 49.50 160.00 30.00 250.00 33.00 1,000.00 99.00 165.00 01 November 2013 n/a 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 n/a n/a n/a 15 November 2013 n/a 01 November 2013 01 November 2013 Final Payment rate 67% 0% 100% 100% 67% 100% 100% 67% 67% 67% 67% 67% 0% 0% 0% 67% 0% 67% 67% 9,233 Final payment value 670.00 1,000.00 1,000.00 134.00 300.00 400.00 2,680.00 2,010.00 201.00 134.00 100.50 67.00 201.00 335.00

More Related Content

Budget

  • 1. New Watch Collection: Fashion Show Budget Spreadsheet Event date 1'st of November 10,000 9,000 8,000 7,000 6,000 5,000 4,000 3,000 2,000 1,000 - Expense ID 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 1,838 710 - - - - - - - - - - - - - - - 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 17 18 19 20 Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Expense Name Type of expense Models Model clothing Hair stylists Make up artists Transportation for Models Food for models Model Coordinator Cocktail drinks Appetizers DJ Music equipment Lighting equipment Single watch glass window (rent) 6 watch glass window Photograph Social Media PR partner Brochures Clean up Crew Location rent Models Models Models Models Models Models Models Food & beverages Food & beverages Atmosphere Atmosphere Atmosphere Watch casings Watch casings Media & Advertising Media & Advertising Media & Advertising Clean-up Location Expense value / item 100.00 120.00 250.00 250.00 200.00 300.00 400.00 20.00 15.00 300.00 200.00 150.00 5.00 10.00 250.00 100.00 0.50 300.00 500.00
  • 2. Buget by days Date 01 Oct 02 Oct 03 Oct 04 Oct 05 Oct 06 Oct 07 Oct 08 Oct 09 Oct 10 Oct 11 Oct 12 Oct 13 Oct 14 Oct 15 Oct 16 Oct 17 Oct 18 Oct 19 Oct 20 Oct 21 Oct 22 Oct 23 Oct 24 Oct 25 Oct 26 Oct 27 Oct 28 Oct 29 Oct 30 Oct 31 Oct 01 Nov 02 Nov 03 Nov 04 Nov 05 Nov 06 Nov 07 Nov 08 Nov 09 Nov 10 Nov Amount 710 1,838 1,000 2,310 9,166 -
  • 3. 11 Nov 12 Nov 13 Nov 14 Nov 15 Nov 16 Nov 17 Nov 18 Nov 19 Nov 20 Nov 21 Nov 22 Nov 23 Nov 24 Nov 25 Nov 26 Nov 27 Nov 28 Nov 29 Nov 30 Nov 67 -
  • 4. 9,166 2,310 1,000 - - - - - - - - - - - - - - - - 20 21 22 23 24 25 26 27 28 29 30 31 01 02 03 04 05 06 07 08 09 10 Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Oct Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Total cost: Number of items 10 10 4 4 1 1 1 200 200 1 1 1 32 3 1 1 2,000 1 1 15,090 Expense value - total 1,000.00 1,200.00 1,000.00 1,000.00 200.00 300.00 400.00 4,000.00 3,000.00 300.00 200.00 150.00 160.00 30.00 250.00 100.00 1,000.00 300.00 500.00 38.82% Date of Downpayment 01 October 2013 15 October 2013 n/a n/a 15 October 2013 n/a n/a 28 October 2013 28 October 2013 01 October 2013 01 October 2013 01 October 2013 15 October 2013 15 October 2013 15 October 2013 15 October 2013 22 October 2013 15 October 2013 01 October 2013 Downpayment rate 33% 100% 0% 0% 33% 0% 0% 33% 33% 33% 33% 33% 100% 100% 100% 33% 100% 33% 33%
  • 7. - - - - - - 67 - - - - - - - - - - - - - - 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov 5,858 61.18% Downpayment value Date of Final Payment 330.00 1,200.00 66.00 1,320.00 990.00 99.00 66.00 49.50 160.00 30.00 250.00 33.00 1,000.00 99.00 165.00 01 November 2013 n/a 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 01 November 2013 n/a n/a n/a 15 November 2013 n/a 01 November 2013 01 November 2013 Final Payment rate 67% 0% 100% 100% 67% 100% 100% 67% 67% 67% 67% 67% 0% 0% 0% 67% 0% 67% 67% 9,233 Final payment value 670.00 1,000.00 1,000.00 134.00 300.00 400.00 2,680.00 2,010.00 201.00 134.00 100.50 67.00 201.00 335.00