Number of Items Sold

Hot Dogs
Hamburgers
Candy and Gum
Soda and Sport Drinks
Water
Pretzel Sticks

Cost of food
$1.00
$1.50
$0.35
$0.75
$0.65
$0.85

Sales Price
$1.50
$2.75
$0.75
$1.50
$1.00
$1.25

Apr

May
112
90
97
109
178
122

86
75
80
100
150
85

Jun
146
102
92
95
175
125

Jul

Aug
159
118
102
114
200
115

80
101
91
113
250
117

Sep
75
72
76
91
113
112

Gross Profit
Column1

Apr
$43.00
$93.75
$32.00
$75.00
$52.50
$34.00
Err:508

Hot Dogs
Hamburgers
Candy and Gum
Soda and Sport Drinks
Water
Pretzel Sticks
Total

May
$56.00
$112.50
$38.80
$81.75
$62.30
$48.80
Err:508

Jun
$73.00
$127.50
$36.80
$71.25
$61.25
$50.00
Err:508

Jul
$79.50
$147.50
$40.80
$85.50
$70.00
$46.00
Err:508

Aug
$40.00
$126.25
$36.40
$84.75
$87.50
$46.80
Err:508

Sep
$37.50
$90.00
$30.40
$68.25
$39.55
$44.80
Err:508

Total
Average
$329.00
Err:508
$697.50
Err:508
$215.20
Err:508
$466.50
Err:508
$373.10
Err:508
$270.40
Err:508
Err:508
Err:508

Expenses
Column1

Apr
Rental Costs
Utilities
Supplies
Total

Column1
Net Profit

May

Jun

Jul

Aug

Sep

$100
$82
$45
Err:508

$100
$74
$52
Err:508

$125
$70
$65
Err:508

$125
$71
$67
Err:508

$125
$73
$62
Err:508

Total
Average
$100
Err:508
$113
$78
Err:508
$75
$55
Err:508
$58
Err:508

Apr
Err:509

May
Err:509

Jun
Err:509

Jul
Err:509

Aug
Err:509

Sep
Err:509

Total
Err:508

Total
Average
658
110
558
93
538
90
622
104
1066
178
676
113

Number of Item
Cost of
food Sales Price Apr
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

May

60
53
56
70
105
60

95
85
82
93
130
104

Gross Profit
Apr

May

Jun

Jul

Hot Dogs
$30.00
$47.50
$69.50
$73.50
Hamburgers
$66.25 $106.25 $240.00 $152.50
Candy and Gum
$22.40
$32.80
$42.00
$42.00
Soda and Sports Drinks
$52.50
$69.75
$67.50
$87.75
Water
$36.75
$45.50
$49.70
$68.95
Pretzel Sticks
$24.00
$41.60
$47.60
$43.20
Total $231.90 $343.40 $516.30 $467.90

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

$117.40

$256.30

$204.90

$4.90

Number of Items Sold

Jun
139
192
105
90
142
119

Jul
147
122
105
117
197
108

Aug
74
93
84
104
219
112

Profit
Aug

Sep

$37.00
$40.50
$116.25
$90.00
$33.60
$32.80
$78.00
$65.25
$76.65
$32.90
$44.80
$42.80
$386.30 $304.25

nses
Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Aug

Sep

$126.30

Total

$71.25 $781.05

Sep
81
72
82
87
94
107

Number of I
Cost of
food Sales Price Apr
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

May

99
86
92
115
173
98

129
104
112
125
210
150

Gross Profit
Apr

May

Jun

Jul

Hot Dogs
$49.50
$64.50
$80.00
$91.50
Hamburgers $107.50 $130.00 $151.25 $170.00
Candy and Gum
$36.80
$44.80
$42.40
$46.80
Soda and Sports Drinks
$86.25
$93.75
$82.50
$98.25
Water
$60.55
$73.50
$78.05
$80.50
Pretzel Sticks
$39.20
$60.00
$60.00
$52.80
Total $379.80 $466.55 $494.20 $539.85

Expenses
Rental Costs
Utilities
Supplies
Total

Apr
$100
$82
$45
$227

May
$100
$74
$52
$226

Jun
$125
$70
$65
$260

Jul
$125
$71
$67
$263

Apr

May

Jun

Jul

$240.55

$234.20

$276.85

Net Profit $152.80

Number of Items Sold

Jun
160
121
106
110
223
150

Jul
183
136
117
131
230
132

Aug

Sep
92
114
107
130
275
135

Profit
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

nses
Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Aug

Sep

Total

$219.05

$120.80

$1,244.25

86
83
87
105
130
120

Number of Item
Cost of
food Sales Price Apr
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

May

82
71
76
95
143
81

118
95
110
126
170
128

Gross Profit
Apr

May

Jun

Jul

Hot Dogs
$41.00
$59.00
$80.50
$78.00
Hamburgers
$88.75 $118.75 $140.00 $145.00
Candy and Gum
$30.40
$44.00
$40.40
$40.00
Soda and Sports Drinks
$71.25
$94.50
$78.75
$84.00
Water
$50.05
$59.50
$54.25
$68.60
Pretzel Sticks
$32.40
$51.20
$55.20
$45.20
Total $313.85 $426.95 $449.10 $460.80

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

$200.95

$189.10

$197.80

$86.85

Number of Items Sold

Jun
161
112
101
105
155
138

Jul
156
116
100
112
196
113

Aug
82
104
94
116
258
121

Profit
Aug

Sep

$41.00
$34.00
$130.00
$81.25
$37.60
$27.20
$87.00
$61.50
$90.30
$31.15
$48.40
$41.60
$434.30 $276.70

nses
Aug
$125
$73
$62
$260

Sep
$100
$78
$55
$233

Aug

Sep

$174.30

Total

$43.70 $892.70

Sep
68
65
68
82
89
104

Dillon Mohling
Apr
Cross Steet
Pine Street
Schoolhouse Road
Summerset Field
Total

Net Profit Data

Net Profit Summary

Class Period 2

Precentage of

May
Jun
Jul
Aug
Sep
Total
$103.25 $174.15 $159.80 $206.30 $161.70
$77.50 $882.70
$152.80 $240.55 $234.20 $276.85 $219.05 $120.80 $1,244.25
$86.85 $200.95 $189.10 $197.80 $174.30
$43.70 $892.70
$4.90 $117.40 $256.30 $204.90 $126.30
$71.25 $781.05
$347.80 $733.05 $839.40 $885.85 $681.35 $313.25 $3,800.70

21%
23%

23%
33%

Net Profit Summary

Column1
Cross Steet
Pine Street
Schoolhouse Road
Summerset Field
Total

Apr

May
Jun
Jul
Aug
Sep
Total
$103.25 $174.15 $159.80 $206.30 $161.70
$77.50
Err:508
$152.80 $240.55 $234.20 $276.85 $219.05 $120.80
Err:508
$86.85 $200.95 $189.10 $197.80 $174.30
$43.70
Err:508
$4.90 $117.40 $256.30 $204.90 $126.30
$71.25
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508

Net Profit by
$1,000.00
$800.00

Net Profit verse Loss In Volunteers

Volunteers Lost
Net Profit

20

30

40

50

60

70

80

$200.00 $347.80
$0.00

-15%

-10%

-5%

0%

12/22/2015

5%

10%

15%

$839.40

$400.00

Net Profit Vs. % Change in Rent

% change in Rent
Net Profit

$733.05

$600.00

20%

Apr

May

Jun

Dillon Mohling

Net Profit Data

Class Period 2

age of Net Profit

Cross Steet

23%

Pine Street
Schoolhouse Road
Summerset Field

ofit by Month

$839.40 $885.85

G
E

$681.35
$313.25
Jun

Jul

Aug

Sep

12/22/2015

o
r
x

e
p
s

n
s

e
c
r
P

s
fi
o

Dillon Mohling

G
E

r
x

s
o
e
p

s
n

r
P
e
c

fi
o
s

Net Profit Data

12/22/2015

Class Period 2