Being an A list celebrity

Author:
Name of model:
Directory:
Start date:
Version:

Being an A list celebrity is hard work - but is it profitable? This model aims to find out
whether it pays to be a top star …

Being an A list celebrity is h

Being an A list celebrity is h
Being an A list celebrity is h

Page 1
 Being an A list celebrity
Bob the (Model) Builder again
#VALUE!
#N/A
Thursday, December 16, 2021
1.0

st celebrity is hard work - but is it profitable? This model aims to find out
ys to be a top star …

Being an A list celebrity is hard work - but is it profitable? This model aims to find out whether it pays to be a top star …
#VALUE!
#VALUE!

Page 1
INPUTS

Section Input row title Units

Costs
UK living £
Compulsory 3 homes overseas £
Sex, drugs and rock and roll £

Revenue
Monthly income £
Commercials/appearances multiplier None
 Period ==> 1 2 3 4 5 6
Start date ==> 1-Dec-21 1-Jan-22 1-Feb-22 1-Mar-22 1-Apr-22 1-May-22
End date ==> 31-Dec-21 31-Jan-22 28-Feb-22 31-Mar-22 30-Apr-22 31-May-22

£20,000 £20,000 £20,000 £30,000 £30,000 £30,000

£10,000 £11,000 £12,000 £13,000 £14,000 £15,000
£5,000 £5,000 £6,000 £6,000 £6,000 £6,000

£10,000 £15,000 £20,000 £25,000 £30,000 £35,000

150.00% RevenueMultiplierIn
 7 8 9 10 11 12 PeriodIn
1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22 1-Oct-22 1-Nov-22 PeriodStartIn
30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22 31-Oct-22 30-Nov-22 PeriodEndIn

£30,000 £30,000 £30,000 £30,000 £30,000 £30,000 CostsUk

£16,000 £17,000 £18,000 £19,000 £20,000 £21,000 CostsOverseas
£6,000 £6,000 £6,000 £6,000 £6,000 £6,000 CostsVices

£40,000 £45,000 £50,000 £55,000 £60,000 £65,000 RevenueMonthlyIn

PeriodStartIn
PeriodEndIn

CostsOverseas
CostsVices

RevenueMonthlyIn
CALCULATIONS Period ==> 1 2 3
Start date ==> 1-Dec-21 1-Jan-22 1-Feb-22
Section Input row title Units End date ==> 31-Dec-21 31-Jan-22 28-Feb-22

Revenue calculations
Revenue £ £15,000 £22,500 £30,000

Cost calculations
Costs £ £35,000 £36,000 £38,000

Cashflow calculations
Net cash in £ (£20,000) (£13,500) (£8,000)
 4 5 6 7 8 9 10
1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22
31-Mar-22 30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22

£37,500 £45,000 £52,500 £60,000 £67,500 £75,000 £82,500

£49,000 £50,000 £51,000 £52,000 £53,000 £54,000 £55,000

(£11,500) (£5,000) £1,500 £8,000 £14,500 £21,000 £27,500

 11 12 Period
1-Oct-22 1-Nov-22 PeriodStart
31-Oct-22 30-Nov-22 PeriodEnd

£90,000 £97,500 RevenueTotal

£56,000 £57,000 CostsTotal

£34,000 £40,500 CashNet