1 A Chapter 9: Applying Excel 2 3 Data 4 Revenue 5 Cost of ingredients 6 Wages and salaries $ 7 Utilities 8 Rent 9 10 Miscellaneous 11 Actual results: 12 Revenue 13 Cost of ingredients 14 Wages and salaries 15 Utilities 16 Rent 17 Miscellaneous 18 19 Planning budget activity 20 Actual activity B C D E $ 16.50 q $ 6.25 q $ 69 69 69 69 10,400 800 $ 0.20 q $ 2,200 $ 600 $ 69 0.80 q $ 6969 29,650 $ 11,355 6969 $ 10,610 $ 1,175 69 $ 2,200 $ 1,995 1,700 meals served 1,800 meals served