Essay About Total Cost And Exhibit Space30

Budget for Fruit Logistica
Budget for Fruit logistica :  Budget    15 000,00 € Exhibit space30%    4 500,00 € Design, set up & supplies35%    5 250,00 € Staff15%    2 250,00 € Promotion20%    3 000,00 € Total100%  15 000,00 € Breakdown for each part :Exhibit space : so we take a CORNER STAND (beter visibility), of 22,75m². The cost is 197€ per m² plus 0,6€ of Fee, the total cost is: 22,5 x 197,5 = 4495,40€Stand Space cost197€/m² + 0.6€ fee               4 495,40 € Design, set up & Supplies: We have a construction cost of the stand of 128€/m² and room for supplies for a total of 5250€.Construction costoriginal 128€/m²             2 912,00 € Supplies              2 338,00 € STAFF: As I had no info about staff in the docs (or I missed it??), I put all available budget for staff so: 2 250€Promotion: We have thze compulsory fee of 499€ for the Advertising box, I choose to take one Banner Halls for 1 311€ and some other promotion (flyers, etc) for 1190€TOTAL NET: 14 995,40€Info : i did not calculate the VAT as it is a deductible charge and they were no info provided about that.Annex: sheet excel used for calculations:  Budget Compulsory FeeCorner Stand m²front mDepth mConstruction costStand Space costSuppliesAdvertising – Banners HallsOther PromotionSTAFFTOTAL    15 000,00 €  Advertising box   original 128€/m²197€/m² + 0.6€ fee                                    1 311,00 €    Exhibit space30%    4 500,00 €  22,7511,3811,38                4 495,40 €         4 495,40 € Design, set up & supplies35%    5 250,00 €                 2 912,00 €              2 338,00 €        5 250,00 € Staff15%    2 250,00 €                      2 250,00 €     2 250,00 € Promotion20%    3 000,00 €                    499,00 €                                          1 311,00 €             1 190,00 €      3 000,00 € Total100%  15 000,00 €             14 995,40 €