Expand Street Food |= Total Fixed Costs (Revenue per event - Variable Cost per eve Total Fixed Cost Item 2016 Total Operating Expense Estimated Investment in Kitchen Equip Inflation Contigency Incremental Marketing Add Catering & Maintain Street Food = Total Fixed Costs/(Revenue per event - Variable Cost per eve Total Fixed Cost Item Estimated Investment in Kitchen Equipm Amount 0 2016 Total Operating Expense 0 0 Increase in Operating Expense 0 Inflation 01 Contigency Incremental Marketing Amount 0 0 0 0 0 0 Revenue Per Event 2016 Food Sales Street Food Revenue 2016 Number of Events 0 2017 Total Revenue 2016 Revenue Per Event #DIVIO! 2016 Street Food Sales Price Increase equal to inflation 0 YOY Normal Growth Rate 0.00 oog 0 0 #DIVIO! 2017 Street Food Revenue Variable Cost Per Event 2017 Total Revenue 0 COGS (before inflation + contingency. Inflation Contingency # of events DOOO 0 0 0 Revenue Per Event #DIV/O! 2017 Catering Revenue #DIV/O! % of Total # of Events 2017 Break-Even Expand Stree #DIV/O! Revenue Per Event % of Total # of Events Catering Revenue #DIV/O! #DIV/O! #DIV/0! 0 #DIVIO! #DIV/O! #DIV/O! Inputs in "YELLOW" Combined Weighted Revenue Pe Variable Cost Per Event 2017 Total Revenue COGS (before inflation + contingency) Inflation OOOO 0 0 Contingency # of events 0 #DIV/O! #DIVIO! 2017 Break-Even Add Catering #DIV/O!