1. I <3 u! P
Employee General
Salaries Office Supplies Expenses
January $ 350.00 $ 265.00 $ 3,500.00
February $ 200.00 $ 300.00 $ 2,450.00
March $ 400.00 $ 350.00 $ 4,050.00
April $ 350.00 $ 255.00 $ 2,255.00
May $ 400.00 $ 251.00 $ 4,500.00
June $ 400.00 $ 450.00 $ 3,500.00
July $ 245.00 $ 365.00 $ 3,500.00
August $ 300.00 $ 405.00 $ 2,255.00
September $ 450.00 $ 384.00 $ 4,445.00
October $ 450.00 $ 285.00 $ 3,500.00
November $ 200.00 $ 585.00 $ 2,450.00
December $ 350.00 $ 326.00 $ 4,500.00
Total $ 4,095.00 $ 4,221.00 $ 40,905.00
Maximum $ 450.00 $ 585.00 $ 4,500.00
Minimum $ 200.00 $ 251.00 $ 2,255.00
Average $ 341.25 $ 351.75 $ 3,408.75
Address:
458 Bagby Street
Houston, TX 77002
Phone:
832-491-0562
Fax:
832-491-0561
Operating Hours:
Mon-Sat 8am-7pm

2. I <3 u! Party Planning
Website Store Front Advertising Equipment Decorating
Hosting Fees Rental Fees Fees Fees
$ 50.00 $ 250.00 $ 40.00 $ 200.00 $ 250.00
$ 50.00 $ 250.00 $ 40.00 $ 250.00 $ 250.00
$ 50.00 $ 250.00 $ 40.00 $ 300.00 $ 300.00
$ 50.00 $ 300.00 $ 40.00 $ 350.00 $ 450.00
$ 50.00 $ 450.00 $ 40.00 $ 400.00 $ 400.00
$ 50.00 $ 325.00 $ 40.00 $ 450.00 $ 425.00
$ 50.00 $ 225.00 $ 40.00 $ 500.00 $ 420.00
$ 50.00 $ 425.00 $ 40.00 $ 550.00 $ 422.00
$ 50.00 $ 250.00 $ 40.00 $ 450.00 $ 250.00
$ 50.00 $ 325.00 $ 40.00 $ 350.00 $ 255.00
$ 50.00 $ 300.00 $ 40.00 $ 450.00 $ 350.00
$ 50.00 $ 425.00 $ 40.00 $ 555.00 $ 445.00
$ 600.00 $ 3,775.00 $ 480.00 $ 4,805.00 $ 4,217.00
$ 50.00 $ 450.00 $ 40.00 $ 555.00 $ 450.00
$ 50.00 $ 225.00 $ 40.00 $ 200.00 $ 250.00
$ 50.00 $ 314.58 $ 40.00 $ 400.42 $ 351.42

3. Entertainment Food/Drinks Recreation Monthly
Fees Fees Fees Totals
$ 375.00 $ 460.00 $ 255.00 $ 5,995.00
$ 475.00 $ 425.00 $ 255.00 $ 4,945.00
$ 475.00 $ 460.00 $ 265.00 $ 6,940.00
$ 425.00 $ 750.00 $ 300.00 $ 5,525.00
$ 550.00 $ 700.00 $ 350.00 $ 8,091.00
$ 550.00 $ 600.00 $ 375.00 $ 7,165.00
$ 425.00 $ 550.00 $ 365.00 $ 6,685.00
$ 425.00 $ 450.00 $ 400.00 $ 5,722.00
$ 475.00 $ 460.00 $ 450.00 $ 7,704.00
$ 375.00 $ 460.00 $ 500.00 $ 6,590.00
$ 650.00 $ 650.00 $ 375.00 $ 6,100.00
$ 875.00 $ 750.00 $ 655.00 $ 8,971.00
$ 6,075.00 $ 6,715.00 $ 4,545.00 $ 80,433.00
$ 875.00 $ 750.00 $ 655.00 $ 8,971.00
$ 375.00 $ 425.00 $ 255.00 $ 4,945.00
$ 506.25 $ 559.58 $ 378.75 $ 6,702.75
President of Company:
Shannon H
Employees:
Jonte' A
Jenny G
Courtney E
Katie T

6. I <3 u! Party Plan
Monthly Expense Totals (Each Ca
$350.00
$200.00
$450.00
$450.00
$300.00
$245.00

7. Party Planning
ense Totals (Each Category)
$350.00
$200.00 January
February
$400.00
March
April
$350.00 May
June
July
August
September
$400.00 October
November
December
$400.00

9. I <3 u! Party Plannin
Websites:
E:LonestarITSCPrimary Resources ICT Spreadsheets & Databases.mht
E:LonestarITSCexamples of party planning spreadsheets - Yahoo! Search Results.mht
Fedex Kinkos
Copies: 100
Cost Per Page: $1.29

10. ! Party Planning