calculating profit or lose

My investment IQ is about 12 but i have question i would like to ask.
Could someone look at the attached small workbook and tell me what profit or loss occured

To me it looks like a 1 tick gain ....that is $12.50 per tick for the "ES" less commissions of an average of $5 round trip so net $7.50....one point = $50 and there is 4 ticks to a point