Sam publishing

Flavor Costs (per quart)

#ISBN Book name Author Publisher Cost Average sale Evaluation Selling price Margin
ABC Clio $2,777.70 Very good
01400064902 Panic in Level 4: Cannibals, Killer Viruses, and Other Journeys to the Edge of ScienceRichard Preston 39.1 59.1 20
AK PETERS $7,083.00 Very good
00794412813 Pirates of the Caribbean: THe Journey to Worlds End. About Pets 65.4 157.4 92
AK Press $3,746.40 Very good
01439109400 Samson U. Erich Friese 72.1 156.1 84
Alfred Music $1,247.40 Very good
00448433222 Sasha: Hip Hop Hot (Bratz) Seymour Weiss 17.2 46.2 29
Sam publishing $3,591.00 Very good
00836877446 Staying Well (Slim Goodbody Good Health Guides) Lowell Ackerman,DVM 70.8 79.8 9
Anthem Press $4,294.80 Very good
748200861522 Street of Dreams Gerhard Mueller 83.3 119.3 36
APS PRESS $3,036.80 Very good
01582616167 Tales From Arizona WIldcats Cozy Baker 66.8 116.8 50
Artech House $2,721.60 Very good
04000000624 Thank you Note Cards by Susan Winget David Sandison 13.4 113.4 100
Aunt Lute Books $1,333.00 Very good
02890624506 Thought Of Home Anthony Haden-Guest 3 31 28
Author House $3,200.60 Very good
04000000646 US Flag Kit About Pets 30.1 123.1 93
Avid $3,622.10 Very good
01583941037 Walter el Perro Pedorrero U. Erich Friese 77.9 124.9 47
Barricade Books $2,734.80 Very good
00743287339 White Heat Seymour Weiss 5.6 63.6 58
Beacon Press $2,991.50 Very good
00764161644 Your First Marine Aquarium Lowell Ackerman,DVM 68.5 96.5 28
Beekman Books $1,949.40 Very good
00448434237 A Wonderful, Colorful Celebration (Sticker Stories Book) Gerhard Mueller 38.2 72.2 34
Sam publishing $2,892.00 Very good
01412744199 Cling & Sticker Storage Cozy Baker 69.4 96.4 27
Berghahn Books $3,819.20 Very good
00448438135 Dog Trouble: A Sticker Stories Book (Nova the Robot) David Sandison 1.8 86.8 85
Berrett-Koehler $1,383.80 Very good
00843116269 Roald Dahl's Charlie And The Chocolate Factory Sticker Book Anthony Haden-Guest 15.7 40.7 25
Biblio Bazaar $610.20 Below expectation
04000000178 Address Book and Memo Cards About Pets 14.6 22.6 8
BOA Editions $3,949.40 Very good
01560447621 Close Calls Climbing Mishaps & Near Death Experiences John Long 28.6 80.6 52
Broadview Press $3,493.60 Very good
01550135449 Great Bear Adventures: True Tales From the Wild John Long 87.8 158.8 71
Broadway Press $3,726.00 Very good
00152766383 Moon Dancer Margaret I. Rostkowski 69.2 124.2 55
Continuum $3,282.80 Very good
01562923390 Soul Cry: Powerful Prayers from The Spiritual Heritage of African Margaret I. Rostkowski 69.2 113.2 44
Sam publishing $4,168.40 Very good
01562923439 Soul Praise: Amazing Stories and Insights Behind the Great African About Pets 39.6 122.6 83
Elsevier $2,762.40 Very good
00821228471 Style and Grace African Americans at Home Michael Henry Adams 71.1 115.1 44
Heinemann $1,062.50 Very good
01562454110 Mini Memories Michael Henry Adams 4.5 42.5 38
Kogan Page $5,746.50 Very good
01558536981 OUR WEDDING PHOTOGRAPHS Michael Henry Adams 59.7 127.7 68
Matthew Bender $2,024.00 Very good
00793800818 Adventures With Discus TFH Publications 70 88 18
New Press $4,622.10 Very good
00822522551 Animal Builders (Cherfas, Jeremy. How Animals Behave.) Jeremy. Cherfas 78.1 149.1 71
Penguin Putnam $2,152.80 Very good
00793801257 Animals and Fishes in Aquaterrariums Robert Sprackland 11.8 82.8 71
Random House $2,934.10 Very good
01592282490 Backyard Horsekeeping Joan Fry 17.3 79.3 62
Routledge $4,903.20 Very good
00141271141 Beginner's Guide to Attracting Birds to Your Backyard Jerome A. Jackson, Ph.D. 45.2 136.2 91
SAGE $6,100.00 Very good
00812065905 Dogs (Barron's Pocket Gem) Sandy Ransford 56.5 152.5 96
Sam publishing $945.00 Very good
00876146043 Dogs: The Wolf Within (Understanding Animals) Dorothy Hinshaw Patent 28.5 31.5 3
Springer Pub Co $1,336.00 Very good
00793825601 Dr.Ackerman's Book of Dalmatians (BB Dog) Lowell Ackerman 10.8 66.8 56
TAPPI $2,306.90 Very good
00866229884 Ferrets in Your Home Wendy Winsted 29.3 100.3 71
Sam publishing $5,043.90 Very good
00743445252 Golden Retriever (About Pets) About Pets 26.3 117.3 91
Sam publishing $3,512.10 Very good
00793801273 Green Iguanas and Other Iguanids Hubert Bosch 55.7 152.7 97
Choco

Average:
 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 4000
Poprock Pancake Syrup 1.78 4.99 264 469.92 1317.36 847.44
3500
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 3000
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 2500
Pistachio and Pecans 1.28 3.59 260 332.8 933.4 600.6

Income
Blueberry Choco 2.32 6.5 143 331.76 929.5 597.74 2000

Red Hot Chili Choco 1.25 3.5 260 325 910 585
1500
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 1000
Jawbreaker Mint 2.05 5.74 140 287 803.6 516.6
Pecan and Peanut Truffle 1.98 5.55 143 283.14 793.65 510.51 500
Cheesecake Caramel 3.25 6.37 154 500.5 980.98 480.48
0
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 Fruit Hea
Caramel
Yogurt Covered Cashew 1.79 4.48 154 275.66 689.92 414.26
Pistachio
Yellow S
Animal C
Green Te
 0

Fruit Hea
Caramel
Pistachio
Green Tea Wheatgrass 0.28 1.93 189 52.92 364.77 311.85 Yellow S
Campbell's Soup Souffle 1.11 3.11 140 155.4 435.4 280 Animal C
Sour Tart Sherbet 1.5 3.05 174 261 530.7 269.7 Green Te

Flavor Sales Over 250

 Sales of 10EDUCATION
4000

3500

3000

2500
Income

2000

1500

1000

500

0
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
0
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
688635173.xlsx 09/02/2023

Morning Bean
Hot Drink Café
Units Sold per Month
Category Item Jan Feb Mar Apr
Vanilla Hazelnut Latte 7,400 8,000 8,200 8,800
White Chocolate Mocha 5,700 6,100 6,300 6,700
Caramel Macchiato 1,900 1,900 2,100
Hazelnut Mocha 3,100 3,300 3,400 3,600
Speciality

Classic Latte 5,700 6,100 6,300 6,700

Classic Mocha 2,200 2,400 2,400 2,600
Tea Latte 5,200 5,300 5,700
Cappuccino 2,600 2,800 2,900 3,100
Vanilla Hazelnut Blender 6,100 6,600 6,800 7,200
Caramel Blender 4,400 4,700 4,800 5,200
Strawberry Banana Smoothie 8,800 9,400 9,700 10,300
Sandwiches Smoothies

Mixed Berry Smoothie 5,800 6,300 6,500 6,900

Blackberry Lemonade 4,700 4,800 5,200
Strawberry Lemonade 7,300 7,800 8,100 8,600
Classic Lemonade 2,900 3,100 3,200 3,400
Applewood Bacon & Cheddar 2,300 2,500 2,600 2,800
Turkey-Sausage & Cheddar 4,400 4,500 4,800
Ham & Swiss 2,000 2,200 2,300 2,400
Sante Fe 3,700 3,900 4,000 4,300
Florentine 2,500 2,700 2,700 2,900
Chicken Noodle 3,700 3,800 4,000
Soups

Turkey Chili 1,900 2,100 2,200 2,300

Brocolli Cheddar 2,900 3,000 3,200
Wild Rice & Mutton 1,700 1,800 1,800 2,000
TOTAL 76,100 104,600 107,500 114,800

Sales by 10Zone
14,000

12,000

10,000

8,000

6,000

4,000

2,000

-
Strawberry Mixed Berry Blackberry Strawberry Classic
Banana Smoothie Lemonade Lemonade Lemonade
Smoothie
Jul Aug Sep

6 10EDUCATION
688635173.xlsx 09/02/2023

May Jun Jul Aug Sep Oct Nov

9,400 10,900 11,000 10,600 9,800 8,300 7,800
7,200 8,300 8,400 8,100 7,500 6,400 6,000
2,200 2,600 2,600 2,500 2,300 2,000 1,800
3,900 4,500 4,500 4,300 4,000 3,400 3,200
7,200 8,300 8,400 8,100 7,500 6,400 6,000
2,800 3,200 3,200 3,100 2,900 2,500 2,300
6,100 7,000 7,100 6,800 6,300 5,400 5,000
3,300 3,800 3,900 3,700 3,500 2,900 2,700
7,800 9,000 9,100 8,700 8,100 6,900 6,400
5,600 6,400 6,500 6,200 5,800 4,900 4,600
11,100 12,900 12,900 12,400 11,500 9,800 9,200
7,400 8,500 8,600 8,300 7,700 6,500 6,100
5,600 6,400 6,500 6,200 5,800 4,900 4,600
9,300 10,700 10,800 10,400 9,600 8,200 7,600
3,700 4,300 4,300 4,100 3,800 3,300 3,100
3,000 3,400 3,500 3,300 3,100 2,600 2,400
5,200 6,000 6,000 5,800 5,400 4,600 4,300
2,600 3,000 3,000 2,900 2,700 2,300 2,100
4,600 5,300 5,400 5,200 4,800 4,100 3,800
3,100 3,600 3,700 3,500 3,300 2,800 2,600
4,300 5,000 5,000 4,800 4,500 3,800 3,600
2,500 2,800 2,900 2,800 2,600 2,200 2,000
3,500 4,000 4,000 3,900 3,600 3,100 2,800
2,100 2,400 2,400 2,300 2,200 1,900 1,700
123,500 142,300 143,700 138,000 128,300 109,200 101,700

7 10EDUCATION
688635173.xlsx 09/02/2023

Top Sellers
Dec TOTAL
10,900 111,100
8,300 85,000
2,600 24,500
4,500 45,700
8,300 85,000
3,200 32,800
7,000 66,900
3,800 39,000
9,000 91,700
6,400 65,500
12,800 130,800
8,500 87,100
6,400 61,100
10,700 109,100
4,300 43,500
3,400 34,900
6,000 57,000
3,000 30,500
5,300 54,400
3,600 37,000
5,000 47,500
2,800 29,100
4,000 38,000
2,400 24,700
142,200 1,431,900

8 10EDUCATION