Being an A list celebrity

Author: Bob the (Model) Builder again

Name of model: #VALUE!
Directory: #N/A
Start date: Thursday, March 31, 2022
Version: 1.0

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 celebrityBeing an A list celebrity is hard work - but is it profitable? This model aims to find ou
Being an A list celebrity#VALUE!
#VALUE! #VALUE!

Page 1
INPUTS Period ==>
Start date ==>
Section Input row title Units End date ==>

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

Revenue
Monthly income £
Commercials/appearances multiplier None 150.00%
 1 2 3 4 5 6
1-Mar-22 1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22
31-Mar-22 30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22

£ 20,000.00 £ 20,000.00 £ 20,000.00 £ 30,000.00 £ 30,000.00 £ 30,000.00

£ 10,000.00 £ 11,000.00 £ 12,000.00 £ 13,000.00 £ 14,000.00 £ 15,000.00
£ 5,000.00 £ 5,000.00 £ 5,000.00 £ 6,000.00 £ 6,000.00 £ 6,000.00

£ 10,000.00 £ 15,000.00 £ 20,000.00 £ 25,000.00 £ 30,000.00 £ 35,000.00

 7 8 9 10 11 12
1-Sep-22 1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23
30-Sep-22 31-Oct-22 30-Nov-22 31-Dec-22 31-Jan-23 28-Feb-23

£ 30,000.00 £ 30,000.00 £ 30,000.00 £ 30,000.00 £ 30,000.00 £ 30,000.00

£ 16,000.00 £ 17,000.00 £ 18,000.00 £ 19,000.00 £ 20,000.00 £ 21,000.00
£ 6,000.00 £ 6,000.00 £ 6,000.00 £ 6,000.00 £ 6,000.00 £ 6,000.00

£ 40,000.00 £ 45,000.00 £ 50,000.00 £ 55,000.00 £ 60,000.00 £ 65,000.00

PeriodIn
PeriodStartIn
PeriodEndIn
CALCULATIONS Period ==> 1
Start date ==> 1-Mar-22
Section Input row title Units End date ==> 31-Mar-22

Revenue calculations
Revennue £ £ 15,000.00

Cost calculations
Costs £ £ 35,000.00

Cashflow calculations
Net cash in £ -£ 20,000.00
 2 3 4 5 6 7
1-Apr-22 1-May-22 1-Jun-22 1-Jul-22 1-Aug-22 1-Sep-22
30-Apr-22 31-May-22 30-Jun-22 31-Jul-22 31-Aug-22 30-Sep-22

£ 22,500.00 £ 30,000.00 £ 37,500.00 £ 45,000.00 £ 52,500.00 £ 60,000.00

£ 36,000.00 £ 37,000.00 £ 49,000.00 £ 50,000.00 £ 51,000.00 £ 52,000.00

-£ 13,500.00 -£ 7,000.00 -£ 11,500.00 -£ 5,000.00 £ 1,500.00 £ 8,000.00

 8 9 10 11 12 Period
1-Oct-22 1-Nov-22 1-Dec-22 1-Jan-23 1-Feb-23 PeriodStart
31-Oct-22 30-Nov-22 31-Dec-22 31-Jan-23 28-Feb-23 PeriodEnd

£ 67,500.00 £ 75,000.00 £ 82,500.00 £ 90,000.00 £ 97,500.00

£ 53,000.00 £ 54,000.00 £ 55,000.00 £ 56,000.00 £ 57,000.00

£ 14,500.00 £ 21,000.00 £ 27,500.00 £ 34,000.00 £ 40,500.00

PeriodStart
PeriodEnd