SAM Projects Office 2007

ILLUSTRATED EXCEL 2A - Estimated Diner Expenses

Author

TRACEY THOMPSON

Note: Do not edit this sheet. If your name does not appear in cell B4, please
download a new copy of the start file from the SAM web site.

DO NOT DELETE-->

%(CE10723E0FAA9F3C-18F0CFB5575528BB)%

%(CE10723E0FAA9F3C-18F0CFB5575528BB)%
wudfhbwkrpsvrq

Estimated Diner Expenses

Rent
Supplies
Cold Cuts
Bread
Coffee
Pastries
Utilities
Total Expenses
Sales
Profit/Loss

Projection Increase

Monthly Annually
2000
24000
1500
18000
2500
30000
1000
12000
500
6000
500
6000
650
7800
8650
103800
10000
1350

120000
16200

Monthly Annually
2300
27600
1725
20700
2875
34500
1150
13800
575
6900
575
6900
747.5
8970
9947.5
119370
10000
52.5

120000
630

rojection Increase

0.15