You are on page 1of 8

Ice Cream Shop

Flavor Costs (per quart)


Flavors Cost Markup Price Margin
Blueberry Choco 2.32 1.8 6.5 4.18
Cheesecake Caramel 3.25 0.96 6.37 3.12
Mocha Coffee 2.56 1.28 5.84 3.28
Whole Vanilla Bean Chunk 2.59 1.25 5.83 3.24
Jawbreaker Mint 2.05 1.8 5.74 3.69
Fruit Heaven Splurge 2.14 1.65 5.68 3.54
Pecan and Peanut Truffle 1.98 1.8 5.55 3.57
Choco Heaven Splurge 2.28 1.34 5.34 3.06
Nutty Heaven Splurge 2.36 1.2 5.2 2.84
Poprock Pancake Syrup 1.78 1.8 4.99 3.21
Animal Crackers 1.77 1.8 4.96 3.19
Caramel Pavement 1.76 1.8 4.93 3.17
Yogurt Covered Cashew 1.79 1.5 4.48 2.69
Cinnamon Donut 1.54 1.8 4.32 2.78
Black Bean Double Choco 1.46 1.8 4.09 2.63
Mint Choco Cherry 1.35 1.8 3.78 2.43
Pistachio and Pecans 1.28 1.8 3.59 2.31
Red Hot Chili Choco 1.25 1.8 3.5 2.25
Campbell's Canned Soup Souffle 1.11 1.8 3.11 2
Sour Tart Sherbet 1.5 1.03 3.05 1.55
Wafflecone Rasberry 1.08 1.8 3.03 1.95
Green Tea Wheatgrass 0.28 5.86 1.93 1.65
Yellow Snow Cream 0.35 2.3 1.16 0.81

Choco
Flavor Costs (per quart)
Flavors Cost Price Sales Expense Income Total Profit
Fruit Heaven Splurge 2.14 5.68 662 1416.68 3760.16 2343.48
Nutty Heaven Splurge 2.36 5.2 592 1397.12 3078.4 1681.28
Whole Vanilla Bean Chunk 2.59 5.83 264 683.76 1539.12 855.36
Poprock Pancake Syrup 1.78 4.99 264 469.92 1317.36 847.44
Caramel Pavement 1.76 4.93 260 457.6 1281.8 824.2
Cinnamon Donut 1.54 4.32 264 406.56 1140.48 733.92
Mocha Coffee 2.56 5.84 204 522.24 1191.36 669.12
Black Bean Choco 1.46 4.09 233 340.18 952.97 612.79
Pistachio and Pecans 1.28 3.59 260 332.8 933.4 600.6
Blueberry Choco 2.32 6.5 143 331.76 929.5 597.74
Red Hot Chili Choco 1.25 3.5 260 325 910 585
Choco Heaven Splurge 2.28 5.34 178 405.84 950.52 544.68
Yellow Snow Cream 0.35 1.16 662 231.7 767.92 536.22
Jawbreaker Mint 2.05 5.74 140 287 803.6 516.6
Pecan and Peanut Truffle 1.98 5.55 143 283.14 793.65 510.51
Cheesecake Caramel 3.25 6.37 154 500.5 980.98 480.48
Animal Crackers 1.77 4.96 143 253.11 709.28 456.17
Wafflecone Rasberry 1.08 3.03 233 251.64 705.99 454.35
Mint Choco Cherry 1.35 3.78 178 240.3 672.84 432.54
Yogurt Covered Cashew 1.79 4.48 154 275.66 689.92 414.26
Green Tea Wheatgrass 0.28 1.93 189 52.92 364.77 311.85
Campbell's Soup Souffle 1.11 3.11 140 155.4 435.4 280
Sour Tart Sherbet 1.5 3.05 174 261 530.7 269.7

Flavor Sales Over 250


Flavor Expenses, Income and Profit

4000

3500

3000

2500

2000

1500

1000

500

0
Expense Income

Fruit Heaven Splurge Nutty Heaven Splurge Whole Vanilla Bean Chunk Poprock Pancake Syrup Caramel Pavement
Cinnamon Donut Mocha Coffee Black Bean Choco Pistachio and Pecans Blueberry Choco
Red Hot Chili Choco Choco Heaven Splurge Yellow Snow Cream Jawbreaker Mint Pecan and Peanut Truffle
Cheesecake Caramel Animal Crackers Wafflecone Rasberry Mint Choco Cherry Yogurt Covered Cashew
Green Tea Wheatgrass Campbell's Soup Souffle Sour Tart Sherbet
500

0
Expense Income

Fruit Heaven Splurge Nutty Heaven Splurge Whole Vanilla Bean Chunk Poprock Pancake Syrup Caramel Pavement
Cinnamon Donut Mocha Coffee Black Bean Choco Pistachio and Pecans Blueberry Choco
Red Hot Chili Choco Choco Heaven Splurge Yellow Snow Cream Jawbreaker Mint Pecan and Peanut Truffle
Cheesecake Caramel Animal Crackers Wafflecone Rasberry Mint Choco Cherry Yogurt Covered Cashew
Green Tea Wheatgrass Campbell's Soup Souffle Sour Tart Sherbet
enses, Income and Profit

Income

Whole Vanilla Bean Chunk Poprock Pancake Syrup Caramel Pavement


Black Bean Choco Pistachio and Pecans Blueberry Choco
Yellow Snow Cream Jawbreaker Mint Pecan and Peanut Truffle
Wafflecone Rasberry Mint Choco Cherry Yogurt Covered Cashew
Sour Tart Sherbet
Income

Whole Vanilla Bean Chunk Poprock Pancake Syrup Caramel Pavement


Black Bean Choco Pistachio and Pecans Blueberry Choco
Yellow Snow Cream Jawbreaker Mint Pecan and Peanut Truffle
Wafflecone Rasberry Mint Choco Cherry Yogurt Covered Cashew
Sour Tart Sherbet

You might also like