Beginning in cell E3, complete the series of substitution values ranging from 300 to 500 in increments of 20 students vertically down column E.

In cell F2, enter a reference to the total income formula from column C. In cell G2, enter a reference to the total expenses formula from column C. And in cell H2, enter a reference to the balance formula from column C.

Create a one-variable data table for the range E2:H13 using the number of attendees as the Column input cell. Format the results with Accounting Number Format with two decimal places.

Apply custom number formats to make the formula references in the range F2:H2 appear as Revenue, Expenses, and Balance, respectively.

Create a two-variable data table in the range E17:I28, using the Ticket Price per Person as the Row input cell and the No. of Attendees as the Column input cell. Format the results with Accounting Number Format with two decimal places.

Apply a Red, Accent 2, Lighter 80% fill color to the three cells closest to break-even without creating a deficit.

Create a scenario named 500 Attend using the number of attendees, the caterer's meal cost per person, ticket price per person, and ballroom rental variables as the changing cells. Uncheck Prevent changes to change cell values. Enter these values for the scenario: 500, 15.95, 75, and 12500, respectively. Do not show the results.

Create a second scenario named 300 Attend and using the same changing cells. Uncheck Prevent changes to change cell values. Enter these values for the scenario: 300, 19.95, 90, and 11995, respectively. Do not show the results.

Create a third scenario named 200 Attend and using the same changing cells. Uncheck Prevent changes to change cell values. Enter these values for the scenario: 200, 22.95, 95, and 11995, respectively. Do not show the results.

Create a scenario summary report using the total revenue, total expenses, and balance as the results.

Load the Solver add-in if it is not already loaded. In cell C34 of the Budget worksheet, use Solver to find the highest balance possible by changing the number of attendees and the ticket price per person. Using the Limitations section of the spreadsheet model, add the following constraints:

Number of attendees

Ticket price per person (this will require two constraints based on the minimum and maximum ticket prices)

Keep the Solver dialog box open.

Add the following constraints to the Solver Parameters:

Valet parking expense (less than or equal to the product of the number of parking stalls and the valet price per vehicle)

Use the number of attendees as the integer constraint

Solve the problem, but keep the original values in the Budget worksheet. Create an Answer report.

Ensure that the worksheets are correctly named and placed in the following order in the workbook: Scenario Summary, Answer Report 1, Budget. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed.