Create a budget (as if in Excel; please provide final screenshot/formulas used!)

Prepare a simple budget in excel for a half-day conference that X company is organizing (4 hours long)

Costs:

a. Labor

1 Facilitator: 50/hr

2 staff from AV Team: 75/hr

b. Other direct costs

Food and drinks: 200 participants at $35 each

Office supplies: $1000 lump sum

c. Indirect costs

29% levied on Labor