Kona's Expresso Coffee
                                                    Annual Cost of Goods
                    New York           Chicago          Denver           Sea3le           San Francisco
Coffee Beans         $       
                           34,146.39 $       
                                            43,253.53 $       
                                                             43,522.72 $       
                                                                              53,075.94 $       
                                                                                               47,654.32
Containers                      964.84         1,009.97           864.65         1,215.90         1,429.98
Condiments                   21,843.43        37,627.87         9,817.67        12,793.47        11,565.13
Pastries                     47,381.28        52,420.37        38,389.12        23,074.84        22,805.06
Total               $     
                         104,335.94 $      134,311.74 $       
                                                             92,594.16 $       
                                                                              90,160.15 $       
                                                                                               83,454.49



     $60,000.00  
     $50,000.00  
     $40,000.00                                                                               Coffee Beans 
     $30,000.00                                                                               Containers 
     $20,000.00                                                                               Condiments 
     $10,000.00                                                                               Pastries 
               $‐    
                        New York     Chicago      Denver       Sea3le        San 
                                                                          Francisco 
Total
            $     
                 221,652.90
                     5,485.34
                    93,647.57
                   184,070.67
            $     
                 504,856.48




Coffee Beans 

Book1 4 sheet1

  • 1.
    Kona's Expresso Coffee Annual Cost of Goods New York Chicago Denver Sea3le San Francisco Coffee Beans $        34,146.39 $        43,253.53 $        43,522.72 $        53,075.94 $        47,654.32 Containers 964.84 1,009.97 864.65 1,215.90 1,429.98 Condiments 21,843.43 37,627.87 9,817.67 12,793.47 11,565.13 Pastries 47,381.28 52,420.37 38,389.12 23,074.84 22,805.06 Total $      104,335.94 $      134,311.74 $        92,594.16 $        90,160.15 $        83,454.49  $60,000.00    $50,000.00    $40,000.00   Coffee Beans   $30,000.00   Containers   $20,000.00   Condiments   $10,000.00   Pastries   $‐     New York  Chicago  Denver  Sea3le  San  Francisco 
  • 2.
    Total $      221,652.90 5,485.34 93,647.57 184,070.67 $      504,856.48 Coffee Beans