You are on page 1of 5

Conference hall 2 days

Accomodation 1 days/50 ppl


b/f 2 inagural tea & snacks
lunch 2 lunch
conference dinner 1 normal tea
inaugral Special tea 1 b/f
normal tea/afternoon 2 conference dinner
normal tea/morning 1 rental charge
accomodation
no of delegates 20-40 conference kit
organising team 10 pick up/drop
invited speakers 4 return airfare
other invitees 20 honorarium
Admin expenses

Enter X,Y,Z,M
X 54-74 54
Y 34-54 34
Z 49-69 49
M 24-44 24
161
Net Attending person Expenditure max Expenditure Min Expenditure
100 100 54-74 5400 5400 7400
200 400 34-54 13600 13600 21600
50 150 34-54 5100 5100 8316
100 200 34-54 6800 6800 10908
250 250 49-69 12250 12250 17250
10000 10000 10000 10000 10000
1500 1500 24-44 36000 36000 66000
500 500 34-54 17000 17000 27000
400 400 24-44 9600 9600 17600
10000 10000 4 40000 40000 40000
4000 4000 4 16000 16000 16000
40,000 40000 40000 40000 40000
211750 211750 282074
1315.217 295 509
717.796610169492 554.17288801572
Expenditure
7400
1 5 6 6 6 5 6 12 12
2 6 8 6 7
3 7 10 6 8
4 8 12 6 9
5 9 14 6 10
6 2 8 6 11
11

You might also like