Event Budget Template.Xls - Excel by vtm53740

VIEWS: 0 PAGES: 6

More Info
									Income                       Non-members     Non-member price Members Member price
Initiation Workshop                  20               $35.00      20       $25.00
Gnostic Rosary                       10               $10.00      10        $7.00
Bar Reception Saturday               20                $3.00      20        $3.00
Members only dinner Friday             0               $0.00      15       $17.00
SML Vending Saturday


Expenses                                             Amount
Travel for both                                     -$550.00
Members only dinner Friday (includes wine)          -$150.00
Bar Saturday                                        -$100.00
Non Alcohol                                          -$30.00
Reception food Saturday                             -$100.00


Profit before paying Lon
50% for Lon
Profit for the Lodge
 Total Income
    $1,200.00
      $170.00
      $180.00
      $255.00
        $50.00


Total Expenses
       $550.00
       $150.00
       $100.00
        $30.00
       $100.00

   Net Income
      $925.00
      $462.50
     $462.50
Income                                       Non-members   Non-member price Members
Initiation Workshop                                  15             $35.00      15
Gnostic Rosary                                         6            $10.00        6
Bar Reception Saturday                               15              $3.00      15
Members only dinner Friday                             0             $0.00      10
SML Vending Saturday


Expenses                                                           Amount
Travel for both                                                   -$550.00
Members only dinner Friday (includes wine)                        -$150.00
Bar Saturday                                                      -$100.00
Non Alcohol                                                        -$30.00
Reception food Saturday                                           -$100.00


Profit before paying Lon
50% for Lon
Profit for the Lodge
Member price    Total Income
     $25.00          $900.00
      $7.00          $102.00
      $3.00          $135.00
     $17.00          $170.00
                       $50.00


               Total Expenses
                      $550.00
                      $150.00
                      $100.00
                       $30.00
                      $100.00

                  Net Income
                     $427.00
                     $213.50
                    $213.50
Income           Non-members   Non-member price
Admission                  0             $0.00
Bar Reception              0             $3.00
SML Vending


Expenses                                Amount
Travel                                   $0.00
Reception Food                           $0.00
Alcohol                                  $0.00
Non Alcohol                              $0.00


Profit
    Member priceotal Income
Members        T
      0   $0.00        $0.00
      0   $3.00        $0.00
                       $0.00


               Total Expenses
                        $0.00
                        $0.00
                        $0.00
                        $0.00

                  Net Income
                        $0.00

								
To top