Chris Henry

Net Profit Data

A

2
4
5
6
7

Net Profit Formula

Class Period 2

Apr
Cross Street
Pine Street
Schoolhouse Road
Summerset Field
Total

May
$103.25
$152.80
$86.85
$4.90
$347.80

Jun

Jul

$174.15
$240.55
$200.95
$117.40
$733.05

$159.80
$234.20
$189.10
$256.30
$839.40

Aug
$206.30
$276.85
$197.80
$204.90
$885.85

Sep

$161.70
$219.05
$174.30
$126.30
$681.35

Total

$77.50
$120.80
$43.70
$71.25
$313.25

$882.70
$1,244.25
$892.70
$781.05
3800.70

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Net Profit by Month

Percentage of Net Profit

Cross Street

Pine Street

$1,000.00

Schoolhouse Road

$733.05

$800.00
$600.00

23% 25%
14%
39%

$400.00

$839.40 $885.85

$681.35
$347.80

$200.00
$0.00
Apr

May

Jun

Jul

Aug

23
24
45

46
47 Volunteers Loss

o
r

o
r

fi

n
a

n
e

r
o

n
i

e
r

Net Profit verse Loss in Volunteers

20
30
40

50

60

70

80

5%

10%

15%

48 Net Profit
49
50
55
56 % Change in Rent
57

Net Profit

-15%

Net Profit Verse % Change in Rent

-10%
-5%
0%

o
r

r
P

fi

a
t

Chris Henry

Net Profit Data

1
2
3
4
5
6
7
8
9

by 10Month

11
39.4012$885.85
13
$681.35
14
15
16
$313.25
17
18
Jun 19
Jul
Aug
20
Sep
21
22
23
24
45

s
o

o
r

fi

d
n

x
E

46
47
48
49
50
55
56
57

20%

s
n

r
o

m
m
e

e
s

e
i

d
l

Class Period 2

Number of Items Sold

Column1

Cost of food

Sales Price

Apr

May

Jun

Jul

Hot Dogs

$1.00

$1.50

86

112

146

159

Hamburgers

$1.50

$2.75

75

90

102

118

Candy and Gum

$0.35

$0.75

80

97

92

102

Soda and Sport Drinks

$0.75

$1.50

100

109

95

114

Water

$0.65

$1.00

150

178

175

200

Pretzel Sticks

$0.85

$1.25

85

122

125

115

Gross Profit
Column1

Apr

May

Jun

Jul

Aug

Sep

Hot Dogs

$43.00

$56.00

$73.00

$79.50

$40.00

$37.50

Hamburgers

$93.75

$112.50

$127.50

$147.50

$126.25

$90.00

Candy and Gum

$32.00

$38.80

$36.80

$40.80

$36.40

$30.40

Soda and Sport Drinks

$75.00

$81.75

$71.25

$85.50

$84.75

$68.25

Water

$52.50

$62.30

$61.25

$70.00

$87.50

$39.55

Pretzel Sticks

$34.00

$48.80

$50.00

$46.00

$46.80

$44.80

Total

$330.25

$400.15

$419.80

$469.30

$421.70

$310.50

Jun
$125
$70
$65
Err:508

Jul

Aug
$125
$73
$62
Err:508

Expenses
Column1

Apr
Rental Costs
Utilities
Supplies
Total

Column1
Net Profit

May
$100
$82
$45
Err:508

Apr

$100
$74
$52
Err:508
May

$103.25

Jun
$174.15

$125
$71
$67
Err:508
Jul

Err:508

Aug
Err:508

Sep
$100
$78
$55
Err:508
Sep

Err:508

Err:508

tems Sold
Aug

Sep

Total

Average

80

75

658

110

101

72

558

93

91

76

538

90

113

91

622

104

250

113

1066

178

117

112

676

113

Total

Average

$329.00

$54.83

$697.50

$116.25

$215.20

$35.87

$466.50

$77.75

$373.10

$62.18

$270.40

$45.07

$2,351.70

Err:508

Total
$675
$448
$346

Average
$113
$75
$58

Total
$882.70

*98

Number of It
Cost of
food Sales Price
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks

$1.00
$1.50
$0.35
$0.75
$0.65
$0.85

$1.50
$2.75
$0.75
$1.50
$1.00
$1.25

Apr

May

99
86
92
115
173
98

129
104
112
125
210
150

Gross Profit
Apr
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks
Total

$49.50
$107.50
$36.80
$86.25
$60.55
$39.20
$379.80

May

Jun

Jul

$64.50
$80.00
$91.50
$130.00 $151.25 $170.00
$44.80
$42.40
$46.80
$93.75
$82.50
$98.25
$73.50
$78.05
$80.50
$60.00
$60.00
$52.80
$466.55 $494.20 $539.85

Expenses
Rental Costs
Utilities
Supplies
Total

Net Profit

Apr
$100
$82
$45
$227

May
$100
$74
$52
$226

Jun
$125
$70
$65
$260

Jul
$125
$71
$67
$263

Apr

May

Jun

Jul

$234.20

$276.85

$152.80

$240.55

Number of Items Sold

Jun
160
121
106
110
223
150

Jul
183
136
117
131
230
132

Aug
92
114
107
130
275
135

rofit
Aug

Sep

$46.00
$43.00
$142.50 $103.75
$42.80
$34.80
$97.50
$78.75
$96.25
$45.50
$54.00
$48.00
$479.05 $353.80

es
Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Aug

Sep

$219.05

Total

$120.80 $1,244.25

Sep
86
83
87
105
130
120

Number of Items Sold

Cost of
food Sales Price
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks

$1.00
$1.50
$0.35
$0.75
$0.65
$0.85

$1.50
$2.75
$0.75
$1.50
$1.00
$1.25

Apr

May

82
71
76
95
143
81

118
95
110
126
170
128

Jun
161
112
101
105
155
138

Jul
156
116
100
112
196
113

Aug
82
104
94
116
258
121

Gross Profit
Apr
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks
Total

$41.00
$88.75
$30.40
$71.25
$50.05
$32.40
$313.85

May

Jun

Jul

Aug

Sep

$59.00
$80.50
$78.00
$41.00
$34.00
$118.75 $140.00 $145.00 $130.00
$81.25
$44.00
$40.40
$40.00
$37.60
$27.20
$94.50
$78.75
$84.00
$87.00
$61.50
$59.50
$54.25
$68.60
$90.30
$31.15
$51.20
$55.20
$45.20
$48.40
$41.60
$426.95 $449.10 $460.80 $434.30 $276.70

Expenses
Rental Costs
Utilities
Supplies
Total

Net Profit

Apr
$100
$82
$45
$227

May
$100
$74
$52
$226

Jun
$125
$70
$65
$260

Jul
$125
$71
$67
$263

Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Apr

May

Jun

Jul

Aug

Sep

$86.85

$200.95

$189.10

$197.80

$174.30

Total

$43.70 $892.70

old
Sep
68
65
68
82
89
104

Number of Items Sold

Cost of
food Sales Price
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks

$1.00
$1.50
$0.35
$0.75
$0.65
$0.85

$1.50
$2.75
$0.75
$1.50
$1.00
$1.25

Apr

May

60
53
56
70
105
60

95
85
82
93
130
104

Jun
139
192
105
90
142
119

Jul
147
122
105
117
197
108

Aug
74
93
84
104
219
112

Gross Profit
Apr
Hot Dogs
Hamburgers
Candy and Gum
Soda and Sports Drinks
Water
Pretzel Sticks
Total

$30.00
$66.25
$22.40
$52.50
$36.75
$24.00
$231.90

May

Jun

Jul

Aug

Sep

$47.50
$69.50
$73.50
$37.00
$40.50
$106.25 $240.00 $152.50 $116.25
$90.00
$32.80
$42.00
$42.00
$33.60
$32.80
$69.75
$67.50
$87.75
$78.00
$65.25
$45.50
$49.70
$68.95
$76.65
$32.90
$41.60
$47.60
$43.20
$44.80
$42.80
$343.40 $516.30 $467.90 $386.30 $304.25

Expenses
Rental Costs
Utilities
Supplies
Total

Net Profit

Apr
$100
$82
$45
$227

May
$100
$74
$52
$226

Jun
$125
$70
$65
$260

Jul
$125
$71
$67
$263

Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Apr

May

Jun

Jul

Aug

Sep

$256.30

$204.90

$126.30

$4.90

$117.40

Total

$71.25 $781.05

old
Sep
81
72
82
87
94
107