Top'tCornSales(August)

Truck Location
Farragut Square George Washington Georgetown K Street
Old Bay $ 2,500 $ 900 $ 800 $ 1,150
Truffle $ 2,760 $ 525 $ 1,005 $ 2,100
Sea Salt and Caramel $ 3,800 $ 1,800 $ 1,225 $ 2,010
Total $ 9,060 $ 3,225 $ 3,030 $ 5,260

August Sales by Location

AugustSalesbyPopcornType
4; $5,260
$4,000
$3,500
$3,000
1; $9,060
$2,500
$2,000
$1,500

3; $3,030 $1,000
$500
$-
Farragut Square George Washington Georgetown K Street
2; $3,225
Old Bay Truffle Sea Salt and Caramel
Price $45,000.00
Interest (annual) 4%
Loan term (in months) 18

Monthly payment $3,554.70

Total payments $63,984.60
Interest paid $18,984.60

Average sales $5,143.75

Buy new truck? Buy it!
 Online Sales During Buy 1 Get 1 Free Sale

Date Quantity Item State

8/1/2016 4 Old Bay DC
8/3/2016 4 Old Bay DC
8/4/2016 2 Old Bay DC
8/5/2016 2 Old Bay DC
8/1/2016 4 Original Blend DC
8/1/2016 2 Sea Salt and Caramel DC
8/5/2016 2 Sea Salt and Caramel DC
7/30/2016 2 Truffle DC
7/30/2016 14 Truffle DC
8/2/2016 2 Truffle DC
Total 553
Date Old Bay Black Truffle Sea Salt and Caramel Daily Total (# sold) Daily Total ($)
8/1/2016 42 115 92 249 $1,245
8/2/2016 42 42 117 201 $1,005
8/3/2016 105 124 64 293 $1,465
8/4/2016 141 83 76 300 $1,500
8/5/2016 137 73 109 319 $1,595

8/6/2016 68 44 60 172 $860

8/7/2016 82 58 145 285 $1,425
8/8/2016 125 96 92 313 $1,565
8/9/2016 20 26 39 85 $425
8/10/2016 67 38 21 126 $630
8/11/2016 121 124 132 377 $1,885
8/12/2016 140 76 25 241 $1,205
8/13/2016 147 77 77 301 $1,505
8/14/2016 86 128 59 273 $1,365
8/15/2016 50 122 96 268 $1,340
8/16/2016 80 92 139 311 $1,555
8/17/2016 41 69 59 169 $845
8/18/2016 26 38 125 189 $945
8/19/2016 93 41 133 267 $1,335
8/20/2016 84 144 146 374 $1,870
8/21/2016 25 124 145 294 $1,470
8/22/2016 107 60 142 309 $1,545
8/23/2016 116 115 128 359 $1,795
8/24/2016 46 129 145 320 $1,600
8/25/2016 44 112 99 255 $1,275
8/26/2016 112 96 31 239 $1,195
8/27/2016 73 102 97 272 $1,360
8/28/2016 100 89 109 298 $1,490
8/29/2016 55 30 75 160 $800
8/30/2016 137 117 97 351 $1,755
8/31/2016 125 39 80 244 $1,220
Sales Goal Met? with Price Increase Current price per box: $5
no $ 1,245 Daily sales goal: $1,250
no $ 1,005 Average daily sales: $1,325
yes $ 1,465 Lowest daily sales: $425
yes $ 1,500 Highest daily sales: $1,885
yes $ 1,595
New target daily sales
no $ 860 goal: $ 1,325
yes $ 1,425 New price per box: $5
yes $ 1,565
no $ 425
no $ 630
yes $ 1,885
no $ 1,205
yes $ 1,505
yes $ 1,365
yes $ 1,340
yes $ 1,555
no $ 845
no $ 945
yes $ 1,335
yes $ 1,870
yes $ 1,470
yes $ 1,545
yes $ 1,795
yes $ 1,600
yes $ 1,275
no $ 1,195
yes $ 1,360
yes $ 1,490
no $ 800
yes $ 1,755
no $ 1,220
Date Old Bay Black Truffle Sea Salt and Caramel Daily Total (# sold)
1-Aug 148 49 105 302
2-Aug 141 101 133 375 Daily Total (
3-Aug 32 68 35 135 400
4-Aug 135 35 34 204 350
5-Aug 104 124 93 321
300
6-Aug 43 135 117 295
250
7-Aug 61 9 62 132
8-Aug 16 68 93 177 200
9-Aug 8 70 19 97 150
10-Aug 145 9 114 268 100
11-Aug 94 14 148 256
50
12-Aug 50 59 87 196
13-Aug 92 110 53 255 0
1-Aug 8-Aug 15-Aug
14-Aug 64 130 63 257
Daily Tota
15-Aug 39 46 12 97
16-Aug 136 50 128 314
17-Aug 21 34 55 110
18-Aug 32 122 133 287
19-Aug 57 144 12 213
20-Aug 36 98 107 241
21-Aug 122 140 44 306
22-Aug 53 76 97 226
23-Aug 96 122 48 266
24-Aug 96 100 43 239
25-Aug 118 106 30 254
26-Aug 110 61 47 218
27-Aug 29 53 133 215
28-Aug 20 119 8 147
29-Aug 66 73 130 269
30-Aug 73 78 124 275
31-Aug 87 49 68 204
 Daily Total (# sold)

8-Aug 15-Aug 22-Aug 29-Aug

Daily Total (# sold)
 Online Sales During Buy 1 Get 1 Free Sale

Date Quantity Item State

7/30/2016 6 Old Bay MD
7/30/2016 12 Original Blend OH
7/30/2016 4 Original Blend CA
7/30/2016 8 Sea Salt and Caramel MO
7/30/2016 5 Sea Salt and Caramel NJ
7/30/2016 8 Truffle VA
7/30/2016 2 Truffle DC
7/30/2016 2 Original Blend AL
7/30/2016 4 Old Bay MD
7/30/2016 14 Truffle DC
7/30/2016 8 Sea Salt and Caramel MS
7/30/2016 10 Original Blend NC
7/30/2016 2 Original Blend VA
7/30/2016 4 Old Bay NJ
7/30/2016 2 Old Bay NJ
7/30/2016 4 Sea Salt and Caramel NY
7/31/2016 2 Old Bay ID
7/31/2016 2 Sea Salt and Caramel OH
7/31/2016 5 Truffle NY
7/31/2016 10 Original Blend AL
7/31/2016 5 Old Bay MD
7/31/2016 2 Original Blend NC
7/31/2016 2 Sea Salt and Caramel MS
7/31/2016 4 Original Blend VA
7/31/2016 2 Old Bay MD
7/31/2016 4 Old Bay MD
7/31/2016 8 Old Bay VA
7/31/2016 10 Original Blend WV
7/31/2016 6 Sea Salt and Caramel CA
7/31/2016 4 Sea Salt and Caramel MO
7/31/2016 2 Sea Salt and Caramel MS
7/31/2016 6 Truffle NY
7/31/2016 12 Truffle NY
7/31/2016 6 Original Blend OH
8/1/2016 2 Truffle NY
8/1/2016 2 Old Bay MD
8/1/2016 4 Old Bay DC
8/1/2016 6 Sea Salt and Caramel MS
8/1/2016 10 Sea Salt and Caramel AL
8/1/2016 2 Sea Salt and Caramel NC
8/1/2016 2 Original Blend AL
8/1/2016 4 Original Blend DC
8/1/2016 14 Original Blend NY
8/1/2016 12 Original Blend WV
8/1/2016 10 Original Blend OH
8/1/2016 2 Truffle VA
8/1/2016 2 Old Bay VA
8/1/2016 2 Sea Salt and Caramel DC
8/1/2016 4 Old Bay MD
8/1/2016 2 Old Bay WV
8/1/2016 4 Original Blend AL
8/1/2016 4 Original Blend SC
8/1/2016 2 Truffle SC
8/2/2016 4 Original Blend OH
8/2/2016 4 Original Blend NY
8/2/2016 2 Sea Salt and Caramel NJ
8/2/2016 6 Sea Salt and Caramel NJ
8/2/2016 2 Old Bay NY
8/2/2016 2 Truffle NY
8/2/2016 4 Old Bay OH
8/2/2016 2 Truffle DC
8/2/2016 6 Old Bay CA
8/3/2016 6 Original Blend AL
8/3/2016 8 Original Blend MS
8/3/2016 2 Sea Salt and Caramel OH
8/3/2016 2 Old Bay CA
8/3/2016 4 Old Bay DC
8/3/2016 4 Original Blend CA
8/3/2016 8 Truffle VA
8/3/2016 12 Sea Salt and Caramel NJ
8/3/2016 2 Sea Salt and Caramel WV
8/4/2016 2 Old Bay MD
8/4/2016 2 Old Bay DC
8/4/2016 4 Sea Salt and Caramel NJ
8/4/2016 2 Sea Salt and Caramel NY
8/4/2016 6 Original Blend MD
8/4/2016 2 Original Blend AL
8/4/2016 4 Truffle VA
8/4/2016 6 Old Bay MD
8/4/2016 2 Old Bay MD
8/4/2016 4 Old Bay VA
8/4/2016 4 Truffle NY
8/4/2016 2 Original Blend OH
8/4/2016 6 Sea Salt and Caramel CA
8/4/2016 6 Original Blend CA
8/4/2016 8 Truffle CA
8/4/2016 2 Old Bay MD
8/4/2016 2 Original Blend MD
8/4/2016 4 Old Bay VA
8/4/2016 4 Original Blend VA
8/4/2016 2 Sea Salt and Caramel MS
8/4/2016 6 Original Blend NC
8/4/2016 4 Original Blend WV
8/4/2016 2 Old Bay WV
8/4/2016 6 Truffle OH
8/5/2016 2 Old Bay MD
8/5/2016 2 Truffle OH
8/5/2016 4 Original Blend CA
8/5/2016 2 Original Blend MD
8/5/2016 6 Sea Salt and Caramel VA
8/5/2016 2 Truffle MD
8/5/2016 2 Truffle VA
8/5/2016 4 Sea Salt and Caramel AL
8/5/2016 8 Old Bay MD
8/5/2016 10 Old Bay WV
8/5/2016 2 Original Blend WV
8/5/2016 4 Truffle CA
8/5/2016 10 Truffle CA
8/5/2016 4 Truffle MO
8/5/2016 12 Original Blend WV
8/5/2016 2 Sea Salt and Caramel DC
8/5/2016 2 Old Bay DC
8/5/2016 4 Sea Salt and Caramel MD
8/5/2016 2 Sea Salt and Caramel VA
8/5/2016 6 Truffle AL
8/5/2016 10 Sea Salt and Caramel MS
8/5/2016 4 Old Bay NC
Item Sum - Quantity
Old Bay 119 PivotTable
600
Original Blend 190
Sea Salt and Caramel 127 500
Truffle 117 400
Total Result 553 300

200 Sum - Q
100
0
y nd el e ul
t
Ba le m uffl es
ld lB ra Tr lR
O
in
a Ca ta
rig nd To
O ta
S al
S ea
able Total

Old Bay
Original Blend
Sum - Quantity
Sea Salt and Caramel
Truffle
Total Result
e t
ul
uffl es
Tr lR
ta
To
ay
nal Blend
alt and Caramel
e
Result