Sam publishing

Flavor Costs (per quart)

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

 Sales of

4000

3500

3000

2500

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
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
 Sales of

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
753299732.xlsx 05/11/2024

Morning Bean
Hot Drink Café

tinhocfighter
753299732.xlsx 05/11/2024

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

Classic Latte 5,700 6,100 6,300

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

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

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

Turkey Chili 1,900 2,100 2,200

Brocolli Cheddar 2,700 2,900 3,000
Wild Rice & Mutton 1,700 1,800 1,800
TOTAL 97,300 104,600 107,500

tinhocfighter
753299732.xlsx 05/11/2024

Morning Bean
Hot Drink Café
Units Sold per Month
Category Item Apr May Jun
Vanilla Hazelnut Latte 8,800 9,400 10,900
White Chocolate Mocha 6,700 7,200 8,300
Caramel Macchiato 2,100 2,200 2,600
Hazelnut Mocha 3,600 3,900 4,500
Speciality

Classic Latte 6,700 7,200 8,300

Classic Mocha 2,600 2,800 3,200
Tea Latte 5,700 6,100 7,000
Cappuccino 3,100 3,300 3,800
Vanilla Hazelnut Blender 7,200 7,800 9,000
Caramel Blender 5,200 5,600 6,400
Strawberry Banana Smoothie 10,300 11,100 12,900
Sandwiches Smoothies

Mixed Berry Smoothie 6,900 7,400 8,500

Blackberry Lemonade 5,200 5,600 6,400
Strawberry Lemonade 8,600 9,300 10,700
Classic Lemonade 3,400 3,700 4,300
Applewood Bacon & Cheddar 2,800 3,000 3,400
Turkey-Sausage & Cheddar 4,800 5,200 6,000
Ham & Swiss 2,400 2,600 3,000
Sante Fe 4,300 4,600 5,300
Florentine 2,900 3,100 3,600
Chicken Noodle 4,000 4,300 5,000
Soups

Turkey Chili 2,300 2,500 2,800

Brocolli Cheddar 3,200 3,500 4,000
Wild Rice & Mutton 2,000 2,100 2,400
TOTAL 114,800 123,500 142,300

tinhocfighter
753299732.xlsx 05/11/2024

Morning Bean
Hot Drink Café
Units Sold per Month
Category Item Jul Aug Sep
Vanilla Hazelnut Latte 11,000 10,600 9,800
White Chocolate Mocha 8,400 8,100 7,500
Caramel Macchiato 2,600 2,500 2,300
Hazelnut Mocha 4,500 4,300 4,000
Speciality

Classic Latte 8,400 8,100 7,500

Classic Mocha 3,200 3,100 2,900
Tea Latte 7,100 6,800 6,300
Cappuccino 3,900 3,700 3,500
Vanilla Hazelnut Blender 9,100 8,700 8,100
Caramel Blender 6,500 6,200 5,800
Strawberry Banana Smoothie 12,900 12,400 11,500
Sandwiches Smoothies

Mixed Berry Smoothie 8,600 8,300 7,700

Blackberry Lemonade 6,500 6,200 5,800
Strawberry Lemonade 10,800 10,400 9,600
Classic Lemonade 4,300 4,100 3,800
Applewood Bacon & Cheddar 3,500 3,300 3,100
Turkey-Sausage & Cheddar 6,000 5,800 5,400
Ham & Swiss 3,000 2,900 2,700
Sante Fe 5,400 5,200 4,800
Florentine 3,700 3,500 3,300
Chicken Noodle 5,000 4,800 4,500
Soups

Turkey Chili 2,900 2,800 2,600

Brocolli Cheddar 4,000 3,900 3,600
Wild Rice & Mutton 2,400 2,300 2,200
TOTAL 143,700 138,000 128,300

tinhocfighter
753299732.xlsx 05/11/2024

Morning Bean
Hot Drink Café
Units Sold per Month
Category Item Oct Nov Dec
Vanilla Hazelnut Latte 8,300 7,800 10,900
White Chocolate Mocha 6,400 6,000 8,300
Caramel Macchiato 2,000 1,800 2,600
Hazelnut Mocha 3,400 3,200 4,500
Speciality

Classic Latte 6,400 6,000 8,300

Classic Mocha 2,500 2,300 3,200
Tea Latte 5,400 5,000 7,000
Cappuccino 2,900 2,700 3,800
Vanilla Hazelnut Blender 6,900 6,400 9,000
Caramel Blender 4,900 4,600 6,400
Strawberry Banana Smoothie 9,800 9,200 12,800
Sandwiches Smoothies

Mixed Berry Smoothie 6,500 6,100 8,500

Blackberry Lemonade 4,900 4,600 6,400
Strawberry Lemonade 8,200 7,600 10,700
Classic Lemonade 3,300 3,100 4,300
Applewood Bacon & Cheddar 2,600 2,400 3,400
Turkey-Sausage & Cheddar 4,600 4,300 6,000
Ham & Swiss 2,300 2,100 3,000
Sante Fe 4,100 3,800 5,300
Florentine 2,800 2,600 3,600
Chicken Noodle 3,800 3,600 5,000
Soups

Turkey Chili 2,200 2,000 2,800

Brocolli Cheddar 3,100 2,800 4,000
Wild Rice & Mutton 1,900 1,700 2,400
TOTAL 109,200 101,700 142,200

tinhocfighter
753299732.xlsx 05/11/2024

Morning Bean
Hot Drink Café
Units Sold per Month Top Sellers
Category Item TOTAL
Vanilla Hazelnut Latte 111,100
White Chocolate Mocha 85,000
Caramel Macchiato 26,300
Hazelnut Mocha 45,700
Speciality

Classic Latte 85,000

Classic Mocha 32,800
Tea Latte 71,700
Cappuccino 39,000
Vanilla Hazelnut Blender 91,700
Caramel Blender 65,500
Strawberry Banana Smoothie 130,800
Sandwiches Smoothies

Mixed Berry Smoothie 87,100

Blackberry Lemonade 65,500
Strawberry Lemonade 109,100
Classic Lemonade 43,500
Applewood Bacon & Cheddar 34,900
Turkey-Sausage & Cheddar 61,100
Ham & Swiss 30,500
Sante Fe 54,400
Florentine 37,000
Chicken Noodle 50,900
Soups

Turkey Chili 29,100

Brocolli Cheddar 40,700
Wild Rice & Mutton 24,700
TOTAL 1,453,100

tinhocfighter