|
|
|
| 2 Burgers @$6.99 |
= |
$13.98 |
|
| 4 Beers @ $2.50ea. |
= |
$10.00
|
|
| 1 Mixed Drink @ $5.50 ea. |
= |
$5.50
|
|
|
|
|
| Total Sales: |
= |
$29.48
|
|
Total Sales: |
= |
$0.00
|
|
| F&B Cost @ 35%
|
- |
($10.32)
|
|
F&B Cost @
|
- |
($0.00)
|
|
| Gross Profit |
= |
$19.16
|
|
Gross Profit |
= |
$0.00
|
|
| Incremental Weekly Fans |
X |
60
(Parties of 2) |
|
Incremental Weekly Fans |
X |
(Parties of 2) |
|
| Subtotal Incremental Weekly Profits |
= |
$1,149.60
|
|
Subtotal Incremental Weekly Profits |
= |
$0.00
|
|
Weekly  Cost |
- |
($41.94)
|
|
Weekly Cost |
- |
|
| TOTAL WEEKLY PROFITS |
= |
$1,107.66
|
|
TOTAL WEEKLY PROFITS |
= |
($65.92)
|
|
| 26 Week Program |
X |
26
|
|
26 Week Program |
X |
26
|
| TOTAL INCREMENTAL PROFIT |
= |
$28,799.16
|
|
TOTAL INCREMENTAL PROFIT |
= |
15,173.20
|
|
|
|