The University of Cincinnati Center for Business Analytics is an outreach center that collaborates with industry partners on applied research and continuing education in business analytics. One of the programs offered by the center is a quarterly Business Intelligence Symposium. Each symposium features three speakers on the real-world use of analytics. Each corporate member of the center (there are currently 10) receives five free seats to each symposium. Nonmembers wishing to attend must pay $65 per person. Each attendee receives breakfast, lunch, and free parking. The following are the costs incurred for putting on this event.

Rental cost for the auditorium = $160

Registration processing = $8.50 per person

Speaker Costs: 3@$800 = $2400

Continental breakfast = $4.00 per person

Lunch = $7.00 per person

Parking = $5.00 per person

The Center for Business Analytics is considering a refund policy for no-shows. No refund would be given for members who do not attend, but nonmembers who do not attend will be refunded 50% of the price. Construct a model for the profit or loss based on the number of nonmember registrants that also accounts for the fact that, historically, 30% of members who registered do not show and 10% of registered nonmembers do not attend. The center pays the caterer for breakfast and lunch based on the number of registrants (not the number of attendees). However, the center pays for parking only for those who attend. What is the profit (in dollars) if each corporate member registers their full allotment of tickets and 133 nonmembers register?

PLEASE ANSWER WITH EXCEL SHEET