You are on page 1of 5

Number of Items Sold

Cost of
food Sales Price Apr May Jun Jul Aug Sep
Hot Dogs $1.00 $1.50 99 129 160 183 92 86
Hamburgers $1.50 $2.75 86 104 121 136 114 83
Candy and Gum $0.35 $0.75 92 112 106 117 107 87
a and Sports Drinks $0.75 $1.50 115 125 110 131 130 105
Water $0.65 $1.00 173 210 223 230 275 130
Pretzel Sticks $0.85 $1.25 98 150 150 132 135 120

Gross Profit
Apr May Jun Jul Aug Sep
Hot Dogs $49.50 $64.50 $80.00 $91.50 $46.00 $43.00
Hamburgers $107.50 $130.00 $151.25 $170.00 $142.50 $103.75
Candy and Gum $36.80 $44.80 $42.40 $46.80 $42.80 $34.80
a and Sports Drinks $86.25 $93.75 $82.50 $98.25 $97.50 $78.75
Water $60.55 $73.50 $78.05 $80.50 $96.25 $45.50
Pretzel Sticks $39.20 $60.00 $60.00 $52.80 $54.00 $48.00
Total $379.80 $466.55 $494.20 $539.85 $479.05 $353.80

Expenses
Apr May Jun Jul Aug Sep
Rental Costs $100 $100 $125 $125 $125 $100
Utilities $82 $74 $70 $71 $73 $78
Supplies $45 $52 $65 $67 $62 $55
Total $227 $226 $260 $263 $260 $233

Apr May Jun Jul Aug Sep Total


Net Profit $152.80 $240.55 $234.20 $276.85 $219.05 $120.80 ###
Number of Items Sold
Cost of
food Sales Price Apr May Jun Jul Aug
Hot Dogs $1.00 $1.50 82 118 161 156 82
Hamburgers $1.50 $2.75 71 95 112 116 104
Candy and Gum $0.35 $0.75 76 110 101 100 94
Soda and Sports Drinks $0.75 $1.50 95 126 105 112 116
Water $0.65 $1.00 143 170 155 196 258
Pretzel Sticks $0.85 $1.25 81 128 138 113 121

Gross Profit
Apr May Jun Jul Aug Sep
Hot Dogs $41.00 $59.00 $80.50 $78.00 $41.00 $34.00
Hamburgers $88.75 $118.75 $140.00 $145.00 $130.00 $81.25
Candy and Gum $30.40 $44.00 $40.40 $40.00 $37.60 $27.20
Soda and Sports Drinks $71.25 $94.50 $78.75 $84.00 $87.00 $61.50
Water $50.05 $59.50 $54.25 $68.60 $90.30 $31.15
Pretzel Sticks $32.40 $51.20 $55.20 $45.20 $48.40 $41.60
Total $313.85 $426.95 $449.10 $460.80 $434.30 $276.70

Expenses
Apr May Jun Jul Aug Sep
Rental Costs $100 $100 $125 $125 $125 $100
Utilities $82 $74 $70 $71 $73 $78
Supplies $45 $52 $65 $67 $62 $55
Total $227 $226 $260 $263 $260 $233

Apr May Jun Jul Aug Sep Total


Net Profit $86.85 $200.95 $189.10 $197.80 $174.30 $43.70 $892.70
old

Sep
68
65
68
82
89
104
Number of Items Sold
Cost of
food Sales Price Apr May Jun Jul Aug Sep
Hot Dogs $1.00 $1.50 60 95 139 147 74 81
Hamburgers $1.50 $2.75 53 85 192 122 93 72
Candy and Gum $0.35 $0.75 56 82 105 105 84 82
a and Sports Drinks $0.75 $1.50 70 93 90 117 104 87
Water $0.65 $1.00 105 130 142 197 219 94
Pretzel Sticks $0.85 $1.25 60 104 119 108 112 107

Gross Profit
Apr May Jun Jul Aug Sep
Hot Dogs $30.00 $47.50 $69.50 $73.50 $37.00 $40.50
Hamburgers $66.25 $106.25 $240.00 $152.50 $116.25 $90.00
Candy and Gum $22.40 $32.80 $42.00 $42.00 $33.60 $32.80
a and Sports Drinks $52.50 $69.75 $67.50 $87.75 $78.00 $65.25
Water $36.75 $45.50 $49.70 $68.95 $76.65 $32.90
Pretzel Sticks $24.00 $41.60 $47.60 $43.20 $44.80 $42.80
Total $231.90 $343.40 $516.30 $467.90 $386.30 $304.25

Expenses
Apr May Jun Jul Aug Sep
Rental Costs $100 $100 $125 $125 $125 $100
Utilities $82 $74 $70 $71 $73 $78
Supplies $45 $52 $65 $67 $62 $55
Total $227 $226 $260 $263 $260 $233

Apr May Jun Jul Aug Sep Total


Net Profit $4.90 $117.40 $256.30 $204.90 $126.30 $71.25 $781.05

You might also like