You are on page 1of 10

Price of Price of Price of Total Cost Price of Parking

Tikki Buns Toppings of burger Burger Distance cost


Hamilton 2.21 0.43 0.85 3.49 8 5 15
London 1.3 0.25 0.5 2.05 6.5 130 0
Waterloo 1.43 0.28 0.55 2.26 7 72 10
Toronto 2.6 0.5 1 4.1 9 70 25

Price of fuel per KM 0.2078

Week days
DAY CITY COST PRICE NET TRVL EXP PARKING
Effect
1 Monday waterloo 2.26 7 4.74 29.9232 10
1 Tuesday Hamilton 3.49 8 4.51 2.078 15
1 Wednesday London 2.05 6.5 4.45 54.028 0
1 Thursday waterloo 2.26 7 4.74 29.9232 10
1 Friday London 2.05 6.5 4.45 54.028 0
1.2 Saturday Hamilton 3.49 8 4.51 2.078 15
1.2 Sunday Toronto 4.1 9 4.9 29.092 25

Total sale
in week
436
Sales
Asumption
60
60
50
70

BREAK EVEN BREAK EVEN


SALE PROFIT
PROFIT QUANTITY
50 197.0768 2.7368 9
60 253.522 2.432 1
60 212.972 3.822 13
50 197.0768 3.2568 7
60 212.972 3.822 13
72 307.642 2.432 1
84 357.508 0.308 6

Profit Profit per


(In $) Burger
1738.7696 3.988004
Price of Price of Price of Total Cost Price of Parking
Tikki Buns Toppings of burger Burger Distance cost
Hamilton 2.21 0.43 0.85 3.49 8 5 15
London 1.3 0.25 0.5 2.05 6.5 130 0
Waterloo 1.43 0.28 0.55 2.26 7 72 10
Toronto 2.6 0.5 1 4.1 9 70 25

Price of fuel per KM 0.2078

Week days
DAY CITY COST PRICE NET TRVL EXP PARKING
Effect
1 Monday waterloo 2.26 7 4.74 29.9232 10
1 Tuesday Hamilton 2.26 8 5.74 2.078 15
1 Wednesday London 2.05 6.5 4.45 54.028 0
1 Thursday waterloo 2.05 7 4.95 29.9232 10
1 Friday London 2.05 6.5 4.45 54.028 0
1.2 Saturday Hamilton 2.05 8 5.95 2.078 15
1.2 Sunday Toronto 3.49 9 5.51 29.092 25

Total sale
in week

436
Sales
Asumption
60
60
50
70

BREAK EVEN BREAK EVEN


SALE PROFIT
PROFIT QUANTITY
50 197.0768 2.7368 9
60 327.322 3.662 1
60 212.972 3.822 13
50 207.5768 4.7268 7
60 212.972 3.822 13
72 411.322 3.872 1
84 408.748 3.968 6

Profit Profit per


(In $) Burger

1977.9896 4.536673
Price of Price of Price of Total Cost Price of Parking
Tikki Buns Toppings of burger Burger Distance cost
Hamilton 2.21 0.43 0.85 3.49 8 5 15
London 1.3 0.25 0.5 2.05 6.5 130 0
Waterloo 1.43 0.28 0.55 2.26 7 72 10
Toronto 2.6 0.5 1 4.1 9 70 25

Price of fuel per KM 0.2078

Week days PARKING


DAY CITY COST PRICE NET TRVL EXP
Effect COST
1 Monday Hamilton 3.49 8 4.51 2.078 15
1 Tuesday london 2.05 6.5 4.45 54.028 0
1 Wednesday waterloo 2.05 7 4.95 29.9232 10
1 Thursday Hamilton 2.26 8 5.74 2.078 15
1 Friday London 2.05 6.5 4.45 54.028 0
1.2 Saturday Hamilton 2.05 8 5.95 2.078 15
1.2 Sunday Toronto 3.49 9 5.51 29.092 25

Total sale
in week
446
Sales
Asumption
60
60
50
70

BREAK EVEN BREAK EVEN


SALE PROFIT
PROFIT QUANTITY
60 253.522 0.962 4
60 212.972 3.822 13
50 207.5768 4.7268 7
60 327.322 3.662 1
60 212.972 3.822 13
72 411.322 3.872 1
84 408.748 3.968 6

Profit Profit per


(In $) Burger
2034.4348 4.561513
Price of Price of Price of Total Cost Price of Parking
Tikki Buns Toppings of burger Burger Distance cost
Hamilton 2.21 0.43 0.85 3.49 8 5 15
London 1.3 0.25 0.5 2.05 6.5 130 0
Waterloo 1.43 0.28 0.55 2.26 7 72 10
Toronto 2.6 0.5 1 4.1 9 70 25

Price of fuel per KM 0.2078

Week days
DAY CITY COST PRICE NET TRVL EXP PARKING
Effect
1 Monday London 2.05 6.5 4.45 54.028 0
1 Tuesday Toronto 2.05 9 6.95 29.092 25
1 Wednesday Waterloo 2.26 7 4.74 29.9232 10
1 Thursday Hamilton 2.26 8 5.74 2.078 15
1 Friday London 2.05 6.5 4.45 54.028 0
1.2 Saturday Toronto 2.05 9 6.95 29.092 25
1.2 Sunday Hamilton 3.49 8 4.51 2.078 15

Total sale
in week
456
Sales
Asumption
60
60
50
70

BREAK EVEN BREAK EVEN


SALE PROFIT
PROFIT QUANTITY
60 212.972 3.822 13
70 432.408 5.658 5
50 197.0768 3.2568 7
60 327.322 3.662 1
60 212.972 3.822 13
84 529.708 5.658 5
72 307.642 2.432 1

Profit Profit per


(In $) Burger
2220.1008 4.868642
Population
Hamilton 5.79 Population Density
London 89.8 100 89.8
90
Waterloo 1.14 80
Toronto 29 70
60
50
40 29
30
20
10 5.79 1.14
0
Hamilton London Waterloo Toronto

Results
Profit/week Profit/Burger Analysis Results
1.0 Adjust 1977.9896 4.536673394
2300 4.9
2.0 Adjust 2034.4348 4.561513004 2200 4.8

Profit/Burger
Profit/week
3.0 Adjust 2220.1008 4.868642105 2100 4.7
4.6
2000 4.5
1900 4.4
1800 4.3
1.0 Adjust 2.0 Adjust 3.0 Adjust
Axis Title

Profit/week Profit/Burger
C.P. S.P.
Hamilton 3.49 8
London 2.05 6.5
Waterloo 2.26 7
Toronto 4.1 9

Cost vs Sales price


14
12
10
8
6
4
2
0
Hamilton London Waterloo Toronto

C.P. S.P.

You might also like