Author:

Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file
from the SAM website.
 Shelly Cashman Excel 2016 | Module 1: SAM Project 1a

Blooming Everywhere Delivery

CREATING A WORKSHEET AND A CHART

Dequavis Williams

ot edit this sheet. If your name does not appear in cell B6, please download a new copy of the file
from the SAM website.
 Blooming Everywhere Delivery
2018 – 2020 Revenue

$5,000.00

$4,500.00

$4,000.00

$3,500.00

$3,000.00

$2,500.00

$2,000.00

$1,500.00

$1,000.00

$500.00

$-
North Mi ami South Miami Ea st Mia mi West Mia mi

FY 2018 FY 2019 FY 2020

 Expenses in 2020

17.08%

34.99%

North Mia mi
South Mia mi
25.90% Ea st Mia mi
West Mi a mi

22.04%
 Blooming Everywhere Delivery
Revenue
Area FY 2018 FY 2019 FY 2020
North Miami $ 2,000.00 $ 2,850.00 $ 3,140.00
South Miami $ 3,500.00 $ 4,200.00 $ 4,500.00
East Miami $ 2,400.00 $ 2,650.00 $ 3,500.00
West Miami $ 1,800.00 $ 1,950.00 $ 2,020.00 Total Revenue
Total $ 9,700.00 $ 11,650.00 $ 13,160.00 $ 34,510.00

Expenses
Area FY 2018 FY 2019 FY 2020
North Miami $ 250.00 $ 280.00 $ 310.00
South Miami $ 375.00 $ 420.00 $ 470.00
East Miami $ 300.00 $ 340.00 $ 400.00
West Miami $ 320.00 $ 350.00 $ 635.00 Total Expenses
Total $ 1,245.00 $ 1,390.00 $ 1,815.00 $ 4,450.00

Profit
Year FY 2018 FY 2019 FY 2020 Total Profit
Net Profit $ 8,455.00 $ 10,260.00 $ 11,345.00 $ 30,060.00