Location: Menu Category: Meal Period: From: Monday To: Sunday

A B C D E F
Formula Line only C-D B+C

Menu Menu
Quantity Price Contribution Total Item
Menu Item Item
Sold Each Cost
Cost Each

APPETIZERS
Fried Calamari 175 $ 1.21 $ 8.00 $ 6.79 $ 211.75
Hot Bruschetta 420 $ 2.14 $ 7.00 $ 4.86 $ 898.80
Stuffed Mushroom 120 $ 4.50 $ 8.00 $ 3.50 $ 540.00
Potato Croquettes 300 $ 2.26 $ 6.00 $ 3.74 $ 678.00
SALADS/SOUPS
Caprese Salad 205 $ 3.22 $ 8.00 $ 4.78 $ 660.10
Spinach and chicken salad 405 $ 4.77 $ 13.00 $ 8.23 $ 1,931.85
Caeser Salad 349 $ 6.45 $ 12.00 $ 5.55 $ 2,251.05
Zuppa Toscana 285 $ 4.11 $ 9.00 $ 4.89 $ 1,171.35
Italian Wedding Soup 135 $ 2.24 $ 9.00 $ 6.76 $ 302.40
SIGNATURE DISHES
Spaghetti w/ meatballs 210 $ 6.32 $ 16.00 $ 9.68 $ 1,327.20
Veal Parmesan 70 $ 8.95 $ 27.00 $ 18.05 $ 626.50
Eggplant Parmesan 105 $ 1.73 $ 15.00 $ 13.27 $ 181.65
Homemade Ravioli 245 $ 0.89 $ 21.00 $ 20.11 $ 218.05
ENTREES
Chicken Alfredo 155 $ 5.48 $ 17.00 $ 11.52 $ 849.40
Chicken Parm w/ Pasta 215 $ 4.50 $ 18.00 $ 13.50 $ 967.50
Stuffed Chicken 190 $ 2.12 $ 16.00 $ 13.88 $ 402.80
Stuffed Shells 175 $ 2.37 $ 15.00 $ 12.63 $ 414.75
Butternut Squash Ravioli 130 $ 5.77 $ 15.00 $ 9.23 $ 750.10
Caulifower Parmesan 215 $ 1.98 $ 15.00 $ 13.02 $ 425.70
Linguini with Clams 145 $ 2.61 $ 19.00 $ 16.39 $ 378.45
Shrimp Seampi with Pasta 380 $ 8.64 $ 18.00 $ 9.36 $ 3,283.20
Crab Stuffed Whitefish 215 $ 7.30 $ 21.00 $ 13.70 $ 1,569.50
DESSERTS
Tiramisu 206 $ 1.99 $ 8.00 $ 6.01 $ 409.94
Biscotti (premade) 390 $ 2.50 $ 5.00 $ 2.50 $ 975.00
Cannoli 246 $ 1.81 $ 6.00 $ 4.19 $ 445.26
Panna Cotta 206 $ 1.57 $ 7.00 $ 5.43 $ 323.42
DRINKS
Iced Tea 300 $ 0.70 $ 2.50 $ 1.80 $ 210.00
Lemonade 150 $ 0.50 $ 2.00 $ 1.50 $ 75.00
Ginger Ale 200 $ 0.50 $ 3.00 $ 2.50 $ 100.00
Espresso 205 $ 0.50 $ 5.00 $ 4.50 $ 102.50
 Menu Totals: 6747 $ 99.63 $ 351.50 $ 251.87 $ 22,681.22

Wine
MONTEPULCIANO DABR 325 $ 6.00 $ 9.00 $ 54.00 $ 1,950.00
PROSECCO DI VALDOBB 334 $ 4.00 $ 8.00 $ (4.00) $ 1,336.00
PECORINO - CAMILLO M 320 $ 6.00 $ 10.00 $ (4.00) $ 1,920.00
Barolo 216 $ 6.00 $ 9.00 $ (3.00) $ 1,296.00
Brunello 200 $ 10.00 $ 14.00 $ (4.00) $ 2,000.00
Amarone 205 $ 10.00 $ 14.00 $ (4.00) $ 2,050.00
TOTAL 1600 $ 42.00 $ 64.00 $ 35.00 $ 10,552.00
m: Monday To: Sunday Date
G H I
B+D B+E CD

Total Sales Contribution Total Food Cost formulated

(income) (Profit) Percentage

$ 1,400.00 $ 1,188.25 15%

$ 2,940.00 $ 2,041.20 31%
$ 960.00 $ 420.00 56%
$ 1,800.00 $ 1,122.00 38%

$ 1,640.00 $ 979.90 40%

$ 5,265.00 $ 3,333.15 37% Total seats: 140
$ 4,188.00 $ 1,936.95 54% Turnover: 1.5 lunch, 2.25 dinner
$ 2,565.00 $ 1,393.65 46% Lunch: 210 x 5 days
$ 1,215.00 $ 912.60 25% Dinner: 315 x 7 days

$ 3,360.00 $ 2,032.80 40%

$ 1,890.00 $ 1,263.50 33%
$ 1,575.00 $ 1,393.35 12%
$ 5,145.00 $ 4,926.95 4%

$ 2,635.00 $ 1,785.60 32%

$ 3,870.00 $ 2,902.50 25%
$ 3,040.00 $ 2,637.20 13%
$ 2,625.00 $ 2,210.25 16%
$ 1,950.00 $ 1,199.90 38%
$ 3,225.00 $ 2,799.30 13%
$ 2,755.00 $ 2,376.55 14%
$ 6,840.00 $ 3,556.80 48%
$ 4,515.00 $ 2,945.50 35%

$ 1,648.00 $ 1,238.06 25%

$ 1,950.00 $ 975.00 50%
$ 1,476.00 $ 1,030.74 30%
$ 1,442.00 $ 1,118.58 22%

$ 750.00 $ 540.00 28%

$ 300.00 $ 225.00 25%
$ 600.00 $ 500.00 17%
$ 1,025.00 $ 922.50 10%
$ 74,589.00 $ 51,907.78 28%

$ 2,925.00 $ 17,550.00 66.7%

$ 2,672.00 $ (1,336.00) 50.0%
$ 3,200.00 $ (1,280.00) 60.0%
$ 1,944.00 $ (648.00) 66.7%
$ 2,800.00 $ (800.00) 71.4%
$ 2,870.00 $ (820.00) 71.4%
$ 16,411.00 $ 12,666.00 65.63%
 Location: Menu Category: Meal Period:
A B C D E
Formula Line only C-D
Menu Item Quantity Sold Menu Item Cost Menu Price Each Contribution Each
APPETIZERS
Fried Calamari 175 $ 1.21 $ 8.00 $ 6.79
Hot Bruschetta 420 $ 2.14 $ 7.00 $ 4.86
Stuffed Mushroom 120 $ 4.50 $ 8.00 $ 3.50
Potato Croquettes 300 $ 2.26 $ 6.00 $ 3.74
SALADS/SOUPS
Caprese Salad 205 $ 3.22 $ 8.00 $ 4.78
Spinach and chicken salad 405 $ 4.77 $ 13.00 $ 8.23
Caeser Salad 349 $ 6.45 $ 12.00 $ 5.55
Zuppa Toscana 285 $ 4.11 $ 9.00 $ 4.89
Italian Wedding Soup 135 $ 2.24 $ 9.00 $ 6.76
SIGNATURE DISHES
Spaghetti w/ meatballs 210 $ 6.32 $ 16.00 $ 9.68
Veal Parmesan 70 $ 8.95 $ 27.00 $ 18.05
Eggplant Parmesan 105 $ 1.73 $ 15.00 $ 13.27
Homemade Ravioli 245 $ 0.89 $ 21.00 $ 20.11
ENTREES
Chicken Alfredo 155 $ 5.48 $ 17.00 $ 11.52
Chicken Parm w/ Pasta 215 $ 4.50 $ 18.00 $ 13.50
Stuffed Chicken 190 $ 2.12 $ 16.00 $ 13.88
Stuffed Shells 175 $ 2.37 $ 15.00 $ 12.63
Butternut Squash Ravioli 130 $ 5.77 $ 15.00 $ 9.23
Caulifower Parmesan 215 $ 1.98 $ 15.00 $ 13.02
Linguini with Clams 145 $ 2.61 $ 19.00 $ 16.39
Shrimp Seampi with Pasta 380 $ 8.64 $ 18.00 $ 9.36
Crab Stuffed Whitefish 215 $ 7.30 $ 21.00 $ 13.70
DESSERTS
Tiramisu 206 $ 1.99 $ 8.00 $ 6.01
Biscotti (premade) 390 $ 2.50 $ 5.00 $ 2.50
Cannoli 246 $ 1.81 $ 6.00 $ 4.19
Panna Cotta 206 $ 1.57 $ 7.00 $ 5.43
Menu Totals: 5892 $ 97.43 $ 339.00 $ 241.57

DRINKS
Iced Tea 300 $ 0.70 $ 2.50 $ 1.80
Lemonade 150 $ 0.50 $ 2.00 $ 1.50
Ginger Ale 200 $ 0.50 $ 3.00 $ 2.50
Espresso 205 $ 0.50 $ 5.00 $ 4.50
 Menu Totals: 855 $ 2.20 $ 12.50 $ 10.30

Wine
MONTEPULCIANO 325 $ 6.00 $ 9.00 $ 54.00
PROSECCO DI VA 334 $ 4.00 $ 8.00 $ (4.00)
PECORINO - CAMI 320 $ 6.00 $ 10.00 $ (4.00)
Barolo 216 $ 6.00 $ 9.00 $ (3.00)
Brunello 200 $ 10.00 $ 14.00 $ (4.00)
Amarone 205 $ 10.00 $ 14.00 $ (4.00)
TOTAL 1600 $ 42.00 $ 64.00 $ 35.00
From: Monday To: Sunday Date
F G H I
B+C B+D B+E CD
Total Sales Contribution Food Cost
Total Item Cost
(income) Total (Profit) Percentage

$ 211.75 $ 1,400.00 $ 1,188.25 15%

$ 898.80 $ 2,940.00 $ 2,041.20 31%
$ 540.00 $ 960.00 $ 420.00 56%
$ 678.00 $ 1,800.00 $ 1,122.00 38%

$ 660.10 $ 1,640.00 $ 979.90 40%

$ 1,931.85 $ 5,265.00 $ 3,333.15 37%
$ 2,251.05 $ 4,188.00 $ 1,936.95 54%
$ 1,171.35 $ 2,565.00 $ 1,393.65 46%
$ 302.40 $ 1,215.00 $ 912.60 25%

$ 1,327.20 $ 3,360.00 $ 2,032.80 40%

$ 626.50 $ 1,890.00 $ 1,263.50 33%
$ 181.65 $ 1,575.00 $ 1,393.35 12%
$ 218.05 $ 5,145.00 $ 4,926.95 4%

$ 849.40 $ 2,635.00 $ 1,785.60 32%

$ 967.50 $ 3,870.00 $ 2,902.50 25%
$ 402.80 $ 3,040.00 $ 2,637.20 13%
$ 414.75 $ 2,625.00 $ 2,210.25 16%
$ 750.10 $ 1,950.00 $ 1,199.90 38%
$ 425.70 $ 3,225.00 $ 2,799.30 13%
$ 378.45 $ 2,755.00 $ 2,376.55 14%
$ 3,283.20 $ 6,840.00 $ 3,556.80 48%
$ 1,569.50 $ 4,515.00 $ 2,945.50 35%

$ 409.94 $ 1,648.00 $ 1,238.06 25%

$ 975.00 $ 1,950.00 $ 975.00 50%
$ 445.26 $ 1,476.00 $ 1,030.74 30%
$ 323.42 $ 1,442.00 $ 1,118.58 22%
$ 22,193.72 $ 71,914.00 $ 49,720.28 29%

$ 210.00 $ 750.00 $ 540.00 28%

$ 75.00 $ 300.00 $ 225.00 25%
$ 100.00 $ 600.00 $ 500.00 17%
$ 102.50 $ 1,025.00 $ 922.50 10%
$ 487.50 $ 2,675.00 $ 2,187.50 18%

$ 1,950.00 $ 2,925.00 $ 17,550.00 66.7%

$ 1,336.00 $ 2,672.00 $ (1,336.00) 50.0%
$ 1,920.00 $ 3,200.00 $ (1,280.00) 60.0%
$ 1,296.00 $ 1,944.00 $ (648.00) 66.7%
$ 2,000.00 $ 2,800.00 $ (800.00) 71.4%
$ 2,050.00 $ 2,870.00 $ (820.00) 71.4%
$ 10,552.00 $ 16,411.00 $ 12,666.00 65.63%

$ 11,039.50 $ 19,086.00
 appetizers (40%)
Turnover for lunch 1 day 210 84

dinner\ 315 84
main dishes 90% salads 50% desert
189 105

47.25 141.75

SIGNATURE DISHES
Lasagna w/ Meatballs 0
Spaghetti w/ meatballs 0
305 for dinner Veal Parmesan 0
Eggplant Parmesan 0
Homemade Ravioli 0
ENTREES
Chicken Alfredo 50
Chicken Parm w/ Pasta 75
Stuffed Chicken 50
Stuffed Shells 35
Butternut Squash Ravioli 25
Caulifower Parmesan 75
Linguini with Clams 40
Shrimp Seampi with Pasta 100
Crab Stuffed Whitefish 75
210
210
70
105
245

105
140
140
140
105
140
105
280
140
2135