Can you please show your work?

| Arial 1 Wrap Text Perc Paste Merge & Center LAst Yoar Variance Variance 6 SALES 647 415 2675,889 Beverage 65,860 $467 54 9 Total Sales 10 COST OF SALES 11 Food 104,005 15,879 $11,874 299 $231,190 102% Total Cost of Sales Me AF TER COST OF SALES 1.190 4 INCOME AFTER COST OF SALES S LABOR 146% 138% 222% 152% 140% 723% 17 Staff 18 Employee Benefis $92.271 152,994 $33,998 888,315$1,047,481 $159,166 $4,033,849 $4,689,030 $655,181 576.989 669,260 $922 :01 Total Labor 20 PRIME COST 21 GROSS PROFIT 1298,110 $4 689,030 $3,390.920 27 CHARTB 9 Bily's BBQ PSL Last Year This Year 1SALES 12 Food 3 Bever 34 Total Sales of revenue 498 119 15.9% 265% | 106% 3.1234191000%$3,841 549100.0% s COST OF SALES 89 23$1.074.420 10.8% 115.879 s Total Cost of Sales 39 ' N ONE AFTER COST OF SALES 40 LABOR 42 Staff 43 Employee Benefits 669 260 152.994 3% 21 8% 66 9% 4S PRIME COST 46 GROSS PROFIT $1,275,995 Other Exp 1 pt COGS 2pts P&L 4pts Adj Var 5pts + Ready