DOWNLOAD A COPY of this spreadsheet to your computer by clicking on the word "File" in top left corner of this screen.

Then click "Downlo

ROMAN EMPIRE COMPANY - MON

SALES REVENUE Total Olive Rome Just Born Candy Factory - JBCandy1 - Case
JB CANDY1 - Case (Demand) 1,395 0
Product Price 250.00 250.00
Sales Markup % 25.00%
JB CANDY1 Sales $435,937.50 $0.00
JB CANDY 2 - Case (Demand) 1,705 0
Product Price 300.00 300.00
Sales Markup % 30.00%
JB CANDY2 Sales $664,950.00 $0.00
Crunchy 1 - Case (Demand) 1,395 0
Product Price 350.00 350.00
Sales Markup % 30.00%
Crunchy 1 Sales $634,725.00 $0.00
Crunchy 2 - Case (Demand) 1705.00 0.00
Product Price 200.00 200.00
Sales Markup % 30.00%
Crunchy 2 Sales $634,725.00 $0.00
TOTAL REVENUE $2,370,338 $0
** Enter Product Price and Sales Markup%

OPERATING EXPENSE
Cost of Products Sold 1,689,500 0.00
Facility Storage & Operating Cost 538,107 165,297
Transportation Cost 129,193 129,193
TOTAL EXPENSES $2,356,800.00 $294,490.00

MONTHLY PROFIT OR LOSS

Gross Profit (Before Admin & Taxes) $13,538 -$294,490
Gross Profit % 0.57%
 Vehicle Carbon Footprint (kg) 103,351 0

KPI Total Olive Rome Just Born Candy Factory - JBCandy1 - Case
JB candy 1 $250.00 $250.00
Beginning Inventory On-Hand 1,345 245
Ending Inventory On-Hand 4,639 295
Percent Change 244.91% 20.41%
Avg On-Hand Inventory Amount 4,069 266
Avg On-Hand Inventory Value $1,017,226 $66,492
Product Daily Demand 55 0
Inventory Days of Supply 73.98 #DIV/0!
JB candy 2 $300.00 $300.00
Beginning Inventory On-Hand 1,548 315
Ending Inventory On-Hand 3,693 365
Percent Change 138.57% 15.87%
Avg On-Hand Inventory Amount 2,639 336
Avg On-Hand Inventory Value 791,710 $100,790
Product Daily Demand 70 0
Inventory Days of Supply 37.70 #REF!
Crunchy 1 $350.00 $350.00
Beginning Inventory On-Hand 1,373 490
Ending Inventory On-Hand 3,838 1,320
Percent Change 179.53% 169.39%
Avg On-Hand Inventory Amount 3,765 147
Avg On-Hand Inventory Value 1,317,724 $51,463
Product Daily Demand 80 20
Inventory Days of Supply 47.06 #REF!
of this screen. Then click "Download as" in the submenu and select download format

AN EMPIRE COMPANY - MONTHLY P&L REPORT

Just Born & Crunch Candy DC Allentown Store - JBCandy1 - Case

0 310
250.00 250.00
25.00% 25.00%
$0.00 $96,875.00
0 310
300.00 300.00
30.00% 30.00%
$0.00 $120,900.00
0 0
350.00 350.00
30.00% 30.00%
$0.00 $0.00
0.00 0.00
200.00 200.00
30.00% 30.00%
$0.00 $0.00
$0 $217,775

0.00 170,500.00
93,750 30,300

$93,750.00 $200,800.00

-$93,750 $16,975
7.79%
Just Born Candy DC - JBCandy1 - Case Allentown Store - JBCandy1 - Case
$250.00 $250.00
0 40
365 1,515
#DIV/0! 3687.50%
1,011 1,185
$252,718 $296,250
0 0
#DIV/0! #DIV/0!
$300.00 $300.00
40 845
280 1,515
600.00% 79.29%
164 1,185
$49,161 $355,500
10 0
16.39 #DIV/0!
$350.00 $350.00
90 527
330 877
266.67% 66.41%
594 590
$207,926 $206,383
10 0
59.41 #DIV/0!
Crunch Candy Factory - Crunchy1 - Case Stroudsburg Store - JBCandy1 - Case
0 310
250.00 250.00
25.00% 25.00%
$0.00 $96,875.00
0 310
300.00 300.00
30.00% 30.00%
$0.00 $120,900.00
0 310
350.00 350.00
30.00% 30.00%
$0.00 $141,050.00
0.00 310.00
200.00 200.00
30.00% 30.00%
$0.00 $80,600.00
$0 $439,425

0.00 341,000.00
138,000 21,300

$138,000.00 $362,300.00

-$138,000 $77,125
17.55%
Crunch Candy Factory - Crunchy1 - Case Stroudsburg Store - JBCandy1 - Case
$250.00 $250.00
845 90
877 40
3.79% -55.56%
699 35
$174,774 $8,750
0 10
#DIV/0! 3.50
$300.00 $300.00
90 28
100 198
11.11% 607.14%
96 114
$28,694 $34,190
10 10
9.56 11.40
$350.00 $350.00
30 28
40 198
33.33% 607.14%
125 712
$43,815 $249,148
10 10
12.52 71.19
Hopatcong Store - JBCandy1 - Case Parsippany Store - JBCandy1 - Case
155 310
250.00 250.00
25.00% 25.00%
$48,437.50 $96,875.00
310 465
300.00 300.00
30.00% 30.00%
$120,900.00 $181,350.00
310 155
350.00 350.00
30.00% 30.00%
$141,050.00 $70,525.00
310.00 465.00
200.00 200.00
30.00% 30.00%
$80,600.00 $120,900.00
$390,988 $469,650

302,250.00 364,250.00
22,800 22,800

$325,050.00 $387,050.00

$65,938 $82,600
16.86% 17.59%
Hopatcong Store - JBCandy1 - Case Parsippany Store - JBCandy1 - Case
$250.00 $250.00
15 30
40 197
166.67% 556.67%
35 128
$8,629 $32,113
10 15
3.45 8.56
$300.00 $300.00
57 50
277 250
385.96% 400.00%
167 153
$49,955 $45,968
15 10
11.10 15.32
$350.00 $350.00
35 50
115 250
228.57% 400.00%
712 415
$249,148 $145,198
5 10
142.37 41.49
Hoboken Store - JBCandy1 - Case New Brunswick Store - Crunchy1 - Case Chicago store
310 0 155
250.00 250.00 250.00
25.00% 25.00% 25.00%
$96,875.00 $0.00 $48,437.50
310 0 155
300.00 300.00 300.00
30.00% 30.00% 30.00%
$120,900.00 $0.00 $60,450.00
310 310 0
350.00 350.00 350.00
30.00% 30.00% 30.00%
$141,050.00 $141,050.00 $0.00
310.00 310.00 0.00
200.00 200.00 200.00
30.00% 30.00% 30.00%
$80,600.00 $80,600.00 $0.00
$439,425 $221,650 $108,888

341,000.00 170,500.00 85,250.00

21,360 22,500 22,500

$362,360.00 $193,000.00 $107,750.00

$77,065 $28,650 $1,138

17.54% 12.93% 1.04%
Hoboken Store - JBCandy1 - Case New Brunswick Store - Crunchy1 - Case
$250.00 $250.00
50 30
640 670
1180.00% 2133.33%
340 370
$85,000 $92,500
10 10
34.00 37.00
$300.00 $300.00
40 83
640 68
1500.00% -18.07%
340 85
$102,000 $25,452
10 5
34.00 16.97
$350.00 $350.00
40 83
640 68
1500.00% -18.07%
415 56
$145,198 $19,444
10 5
41.49 11.11
St Louise store Kansas city store Des Moines store Crunch DC
 On-hand report
Just Born
Facility
Candy
Just Born
Factory
Just
Candy
Born
- JBCandy1
Factory
&Just
Crunch
Born
-- JBCandy2
Case
Candy
&Just
Crunch
DC
Born
- Case
- Candy
JBCandy1
&Just
Crunch
DC
Born
-- JBCandy2
Candy
Case
& Crunch
DCAllentown
- Candy
Crunchy1
Case DC Store
Allentown
- Case
Crunchy2
- JBCandy1
Crunch
Store
- Case
-Candy
- JBCandy2
Case
Crunch
Factory
Candy
- Case
- Crunchy1
Stroudsburg
Factory - Case
Crunchy2
Store - JBCandy1
- Case - Case
Day 0 245 315 490 787 845 845 40 90 527 527 90
Day 1 230 300 530 814 865 865 50 100 534 534 90
Day 2 240 310 545 816 900 900 60 110 541 541 90
Day 3 250 320 570 828 920 920 70 120 548 548 90
Day 4 235 305 610 855 955 955 80 130 575 575 95
Day 5 245 315 635 867 955 955 80 130 582 582 95
Day 6 255 325 660 879 990 990 90 140 589 589 95
Day 7 240 310 700 906 1010 1010 100 150 596 596 95
Day 8 250 320 715 908 1045 1045 110 160 623 623 95
Day 9 260 330 725 905 1045 1045 120 170 630 630 95
Day 10 245 315 775 942 1080 1080 120 170 637 637 95
Day 11 255 325 790 944 1100 1100 130 180 644 644 95
Day 12 265 335 815 956 1115 1115 140 190 671 671 95
Day 13 275 345 855 983 1135 1135 150 200 678 678 95
Day 14 260 330 870 985 1155 1155 160 210 685 685 95
Day 15 270 340 905 1007 1190 1190 160 210 692 692 95
Day 16 255 325 945 1034 1210 1210 170 220 719 719 95
Day 17 265 335 960 1036 1225 1225 180 230 726 726 95
Day 18 275 345 985 1048 1245 1245 190 240 733 733 95
Day 19 285 355 1025 1075 1280 1280 200 250 740 740 95
Day 20 270 340 1050 1087 1300 1300 200 250 767 767 95
Day 21 280 350 1075 1099 1315 1315 210 260 774 774 95
Day 22 290 360 1115 1126 1335 1335 220 270 781 781 95
Day 23 275 345 1130 1128 1370 1370 230 280 788 788 100
Day 24 285 355 1155 1140 1370 1370 240 290 815 815 100
Day 25 295 365 1180 1152 1405 1405 240 290 822 822 100
Day 26 280 350 1220 1179 1425 1425 250 300 829 829 100
Day 27 290 360 1245 1191 1460 1460 260 310 836 836 100
Day 28 300 370 1285 1218 1480 1480 270 320 843 843 100
Day 29 285 355 1295 1215 1495 1495 280 330 870 870 100
Day 30 295 365 1320 1227 1515 1515 280 330 877 877 100

Demand report
Just Born
Facility
Candy
Just Born
Factory
Just
Candy
Born
- JBCandy1
Factory
&Just
Crunch
Born
-- JBCandy2
Case
Candy
&Just
Crunch
DC
Born
- Case
- Candy
JBCandy1
&Just
Crunch
DC
Born
-- JBCandy2
Candy
Case
& Crunch
DCAllentown
- Candy
Crunchy1
Case DCStore
Allentown
- Case
Crunchy2
- JBCandy1
Crunch
Store
- Case
-Candy
- JBCandy2
Case
Crunch
Factory
Candy
- Case
- Crunchy1
Stroudsburg
Factory - Case
Crunchy2
Store - JBCandy1
- Case - Case
Day 0 0 0 0 0 0 0 10 10 0 0 10
Day 1 0 0 0 0 0 0 10 10 0 0 10
Day 2 0 0 0 0 0 0 10 10 0 0 10
 Day 3 0 0 0 0 0 0 10 10 0 0 10
Day 4 0 0 0 0 0 0 10 10 0 0 10
Day 5 0 0 0 0 0 0 10 10 0 0 10
Day 6 0 0 0 0 0 0 10 10 0 0 10
Day 7 0 0 0 0 0 0 10 10 0 0 10
Day 8 0 0 0 0 0 0 10 10 0 0 10
Day 9 0 0 0 0 0 0 10 10 0 0 10
Day 10 0 0 0 0 0 0 10 10 0 0 10
Day 11 0 0 0 0 0 0 10 10 0 0 10
Day 12 0 0 0 0 0 0 10 10 0 0 10
Day 13 0 0 0 0 0 0 10 10 0 0 10
Day 14 0 0 0 0 0 0 10 10 0 0 10
Day 15 0 0 0 0 0 0 10 10 0 0 10
Day 16 0 0 0 0 0 0 10 10 0 0 10
Day 17 0 0 0 0 0 0 10 10 0 0 10
Day 18 0 0 0 0 0 0 10 10 0 0 10
Day 19 0 0 0 0 0 0 10 10 0 0 10
Day 20 0 0 0 0 0 0 10 10 0 0 10
Day 21 0 0 0 0 0 0 10 10 0 0 10
Day 22 0 0 0 0 0 0 10 10 0 0 10
Day 23 0 0 0 0 0 0 10 10 0 0 10
Day 24 0 0 0 0 0 0 10 10 0 0 10
Day 25 0 0 0 0 0 0 10 10 0 0 10
Day 26 0 0 0 0 0 0 10 10 0 0 10
Day 27 0 0 0 0 0 0 10 10 0 0 10
Day 28 0 0 0 0 0 0 10 10 0 0 10
Day 29 0 0 0 0 0 0 10 10 0 0 10
Day 30 0 0 0 0 0 0 10 10 0 0 10

Production report
Just Born
Facility
Candy
Just Born
Factory
Just
Candy
Born
- JBCandy1
Factory
&Just
Crunch
Born
-- JBCandy2
Case
Candy
&Just
Crunch
DC
Born
- Case
- Candy
JBCandy1
&Just
Crunch
DC
Born
-- JBCandy2
Candy
Case
& Crunch
DCAllentown
- Candy
Crunchy1
Case DCStore
Allentown
- Case
Crunchy2
- JBCandy1
Crunch
Store
- Case
-Candy
- JBCandy2
Case
Crunch
Factory
Candy
- Case
- Crunchy1
Stroudsburg
Factory - Case
Crunchy2
Store - JBCandy1
- Case - Case
Day 0 60 60 35 22 70 70 0 0 47 47 0
Day 1 60 60 35 22 70 70 0 0 47 47 0
Day 2 60 60 35 22 70 70 0 0 47 47 0
Day 3 60 60 35 22 70 70 0 0 47 47 0
Day 4 60 60 35 22 70 70 0 0 47 47 0
Day 5 60 60 35 22 70 70 0 0 47 47 0
Day 6 60 60 35 22 70 70 0 0 47 47 0
Day 7 60 60 35 22 70 70 0 0 47 47 0
 Day 8 60 60 35 22 70 70 0 0 47 47 0
Day 9 60 60 35 22 70 70 0 0 47 47 0
Day 10 60 60 35 22 70 70 0 0 47 47 0
Day 11 60 60 35 22 70 70 0 0 47 47 0
Day 12 60 60 35 22 70 70 0 0 47 47 0
Day 13 60 60 35 22 70 70 0 0 47 47 0
Day 14 60 60 35 22 70 70 0 0 47 47 0
Day 15 60 60 35 22 70 70 0 0 47 47 0
Day 16 60 60 35 22 70 70 0 0 47 47 0
Day 17 60 60 35 22 70 70 0 0 47 47 0
Day 18 60 60 35 22 70 70 0 0 47 47 0
Day 19 60 60 35 22 70 70 0 0 47 47 0
Day 20 60 60 35 22 70 70 0 0 47 47 0
Day 21 60 60 35 22 70 70 0 0 47 47 0
Day 22 60 60 35 22 70 70 0 0 47 47 0
Day 23 60 60 35 22 70 70 0 0 47 47 0
Day 24 60 60 35 22 70 70 0 0 47 47 0
Day 25 60 60 35 22 70 70 0 0 47 47 0
Day 26 60 60 35 22 70 70 0 0 47 47 0
Day 27 60 60 35 22 70 70 0 0 47 47 0
Day 28 60 60 35 22 70 70 0 0 47 47 0
Day 29 60 60 35 22 70 70 0 0 47 47 0
Day 30 60 60 35 22 70 70 0 0 47 47 0

In report
Just Born
Facility
Candy
Just Born
Factory
Just
Candy
Born
- JBCandy1
Factory
&Just
Crunch
Born
-- JBCandy2
Case
Candy
&Just
Crunch
DC
Born
- Case
- Candy
JBCandy1
&Just
Crunch
DC
Born
-- JBCandy2
Candy
Case
& Crunch
DCAllentown
- Candy
Crunchy1
Case DC Store
Allentown
- Case
Crunchy2
- JBCandy1
Crunch
Store
- Case
-Candy
- JBCandy2
Case
Crunch
Factory
Candy
- Case
- Crunchy1
Stroudsburg
Factory - Case
Crunchy2
Store - JBCandy1
- Case - Case
Day 0 0 0 0 0 0 0 0 0 0 0 0
Day 1 0 0 75 75 40 40 20 20 0 0 10
Day 2 0 0 125 125 80 80 40 40 0 0 20
Day 3 0 0 175 175 120 120 60 60 0 0 30
Day 4 0 0 250 250 160 160 80 80 0 0 45
Day 5 0 0 300 300 180 180 90 90 0 0 55
Day 6 0 0 350 350 220 220 110 110 0 0 65
Day 7 0 0 425 425 260 260 130 130 0 0 75
Day 8 0 0 475 475 300 300 150 150 0 0 85
Day 9 0 0 525 525 320 320 170 170 0 0 95
Day 10 0 0 600 600 360 360 180 180 0 0 105
Day 11 0 0 650 650 400 400 200 200 0 0 115
Day 12 0 0 700 700 420 420 220 220 0 0 125
 Day 13 0 0 775 775 460 460 240 240 0 0 135
Day 14 0 0 825 825 500 500 260 260 0 0 145
Day 15 0 0 875 875 540 540 270 270 0 0 155
Day 16 0 0 950 950 580 580 290 290 0 0 165
Day 17 0 0 1000 1000 600 600 310 310 0 0 175
Day 18 0 0 1050 1050 640 640 330 330 0 0 185
Day 19 0 0 1125 1125 680 680 350 350 0 0 195
Day 20 0 0 1175 1175 720 720 360 360 0 0 205
Day 21 0 0 1225 1225 740 740 380 380 0 0 215
Day 22 0 0 1300 1300 780 780 400 400 0 0 225
Day 23 0 0 1350 1350 820 820 420 420 0 0 240
Day 24 0 0 1400 1400 840 840 440 440 0 0 250
Day 25 0 0 1450 1450 880 880 450 450 0 0 260
Day 26 0 0 1525 1525 920 920 470 470 0 0 270
Day 27 0 0 1575 1575 960 960 490 490 0 0 280
Day 28 0 0 1650 1650 1000 1000 510 510 0 0 290
Day 29 0 0 1700 1700 1020 1020 530 530 0 0 300
Day 30 0 0 1750 1750 1060 1060 540 540 0 0 310

Out report
Just Born
Facility
Candy
Just Born
Factory
Just
Candy
Born
- JBCandy1
Factory
&Just
Crunch
Born
-- JBCandy2
Case
Candy
&Just
Crunch
DC
Born
- Case
- Candy
JBCandy1
&Just
Crunch
DC
Born
-- JBCandy2
Candy
Case
& Crunch
DCAllentown
- Candy
Crunchy1
Case DC Store
Allentown
- Case
Crunchy2
- JBCandy1
Crunch
Store
- Case
-Candy
- JBCandy2
Case
Crunch
Factory
Candy
- Case
- Crunchy1
Stroudsburg
Factory - Case
Crunchy2
Store - JBCandy1
- Case - Case
Day 0 25 25 35 35 25 25 10 10 20 20 10
Day 1 100 100 105 105 115 115 20 20 60 60 20
Day 2 150 150 175 175 190 190 30 30 100 100 30
Day 3 200 200 235 235 280 280 40 40 140 140 40
Day 4 275 275 305 305 355 355 50 50 160 160 50
Day 5 325 325 365 365 445 445 60 60 200 200 60
Day 6 375 375 425 425 520 520 70 70 240 240 70
Day 7 450 450 495 495 610 610 80 80 280 280 80
Day 8 500 500 565 565 685 685 90 90 300 300 90
Day 9 550 550 640 640 775 775 100 100 340 340 100
Day 10 625 625 700 700 850 850 110 110 380 380 110
Day 11 675 675 770 770 940 940 120 120 420 420 120
Day 12 725 725 830 830 1015 1015 130 130 440 440 130
Day 13 775 775 900 900 1105 1105 140 140 480 480 140
Day 14 850 850 970 970 1195 1195 150 150 520 520 150
Day 15 900 900 1020 1020 1270 1270 160 160 560 560 160
Day 16 975 975 1090 1090 1360 1360 170 170 580 580 170
Day 17 1025 1025 1160 1160 1435 1435 180 180 620 620 180
Day 18 1075 1075 1220 1220 1525 1525 190 190 660 660 190
Day 19 1125 1125 1290 1290 1600 1600 200 200 700 700 200
Day 20 1200 1200 1350 1350 1690 1690 210 210 720 720 210
Day 21 1250 1250 1410 1410 1765 1765 220 220 760 760 220
Day 22 1300 1300 1480 1480 1855 1855 230 230 800 800 230
Day 23 1375 1375 1550 1550 1930 1930 240 240 840 840 240
Day 24 1425 1425 1610 1610 2020 2020 250 250 860 860 250
Day 25 1475 1475 1670 1670 2095 2095 260 260 900 900 260
Day 26 1550 1550 1740 1740 2185 2185 270 270 940 940 270
Day 27 1600 1600 1800 1800 2260 2260 280 280 980 980 280
Day 28 1650 1650 1870 1870 2350 2350 290 290 1020 1020 290
Day 29 1725 1725 1945 1945 2425 2425 300 300 1040 1040 300
Day 30 1775 1775 2005 2005 2515 2515 310 310 1080 1080 310

Facilities Cost report

Facility
Just BornJust
Candy
BornFactory
& CrunchAllentown
Candy Crunch
DCStore CandyStroudsburg
Factory Hopatcong
Store Parsippany
Store Store
HobokenNew
StoreBrunswickChicago
Store Store
St. Louis Store
Day 0 5509.9 3125 1010 4600 710 760 710 709.375 712 750 707.5
Day 1 5509.9 3125 1010 4600 710 760 710 709.375 712 750 707.5
Day 2 11019.8 6250 2020 9200 1420 1520 1420 1418.75 1424 1500 1415
Day 3 16529.7 9375 3030 13800 2130 2280 2130 2128.125 2136 2250 2122.5
Day 4 22039.6 12500 4040 18400 2840 3040 2840 2837.5 2848 3000 2830
Day 5 27549.5 15625 5050 23000 3550 3800 3550 3546.875 3560 3750 3537.5
Day 6 33059.4 18750 6060 27600 4260 4560 4260 4256.25 4272 4500 4245
Day 7 38569.3 21875 7070 32200 4970 5320 4970 4965.625 4984 5250 4952.5
Day 8 44079.2 25000 8080 36800 5680 6080 5680 5675 5696 6000 5660
Day 9 49589.1 28125 9090 41400 6390 6840 6390 6384.375 6408 6750 6367.5
Day 10 55099 31250 10100 46000 7100 7600 7100 7093.75 7120 7500 7075
Day 11 60608.9 34375 11110 50600 7810 8360 7810 7803.125 7832 8250 7782.5
Day 12 66118.8 37500 12120 55200 8520 9120 8520 8512.5 8544 9000 8490
Day 13 71628.7 40625 13130 59800 9230 9880 9230 9221.875 9256 9750 9197.5
Day 14 77138.6 43750 14140 64400 9940 10640 9940 9931.25 9968 10500 9905
Day 15 82648.5 46875 15150 69000 10650 11400 10650 10640.625 10680 11250 10612.5
Day 16 88158.4 50000 16160 73600 11360 12160 11360 11350 11392 12000 11320
Day 17 93668.3 53125 17170 78200 12070 12920 12070 12059.375 12104 12750 12027.5
Day 18 99178.2 56250 18180 82800 12780 13680 12780 12768.75 12816 13500 12735
Day 19 104688.1 59375 19190 87400 13490 14440 13490 13478.125 13528 14250 13442.5
Day 20 110198 62500 20200 92000 14200 15200 14200 14187.5 14240 15000 14150
Day 21 115707.9 65625 21210 96600 14910 15960 14910 14896.875 14952 15750 14857.5
Day 22 121217.8 68750 22220 101200 15620 16720 15620 15606.25 15664 16500 15565
Day 23 126727.7 71875 23230 105800 16330 17480 16330 16315.625 16376 17250 16272.5
Day 24 132237.6 75000 24240 110400 17040 18240 17040 17025 17088 18000 16980
Day 25 137747.5 78125 25250 115000 17750 19000 17750 17734.375 17800 18750 17687.5
Day 26 143257.4 81250 26260 119600 18460 19760 18460 18443.75 18512 19500 18395
Day 27 148767.3 84375 27270 124200 19170 20520 19170 19153.125 19224 20250 19102.5
Day 28 154277.2 87500 28280 128800 19880 21280 19880 19862.5 19936 21000 19810
Day 29 159787.1 90625 29290 133400 20590 22040 20590 20571.875 20648 21750 20517.5
Day 30 165297 93750 30300 138000 21300 22800 21300 21281.25 21360 22500 21225

Vehicles Cost report

Vehicle Chicagochicago-st louis
Crunch candy
Crunch
1 candy
Crunch
2 Factory Truck
Des Moines
JB DC TruckJB
1 DC TruckJB
2 DC Truck
JB 3Factory Truck
Kansas City
Running Cost 2304 6248 42174 12852 9009 6248 17064 7452 10098 9504 6240
Total Carbon ( 10368 6248 63261 19278 12474 6248 25596 22356 15147 14256 6240
roudsburgStroudsburg
Store - JBCandy2
Stroudsburg
Store - Crunchy1
Case
Hopatcong
Store - Case
Crunchy2
Store
Hopatcong
- -JBCandy1
Case
Store
Hopatcong
-- JBCandy2
CaseStore
Hopatcong
- Crunchy1
CaseParsippany
Store - Case
Crunchy2
Parsippany
Store - JBCandy1
CaseStore
Parsippany
-- JBCandy2
CaseParsippany
Store - Crunchy1
CaseStore
Hoboken
- Case
Crunchy2
Store - JBCandy1
- Case - Case
30 53 53 15 30 28 28 30 57 35 57 50
30 66 66 20 30 36 36 30 64 40 64 60
30 74 74 25 30 39 39 30 71 45 71 70
30 87 87 30 30 47 47 30 78 45 73 70
35 95 95 35 30 55 55 30 85 50 80 80
35 108 108 40 30 58 58 30 92 50 82 90
35 116 116 50 35 66 66 30 99 55 89 90
35 129 129 55 35 69 69 35 111 55 91 100
35 137 137 60 35 77 77 35 118 60 98 110
35 150 150 65 35 80 80 35 125 60 100 110
35 163 163 70 35 88 88 35 132 65 107 120
35 171 171 75 35 91 91 35 139 65 109 130
35 184 184 80 35 99 99 35 146 70 116 130
35 192 192 85 35 102 102 35 153 70 118 140
35 205 205 90 35 110 110 35 160 75 125 150
35 213 213 95 35 113 113 35 167 75 127 150
35 226 226 100 35 121 121 35 174 80 134 160
35 234 234 105 35 124 124 35 181 80 136 170
35 247 247 110 35 132 132 35 188 85 143 170
35 255 255 115 35 135 135 35 195 85 145 180
35 268 268 120 35 143 143 35 202 90 152 190
35 276 276 125 35 146 146 35 209 90 154 190
35 289 289 130 35 154 154 35 216 95 161 200
40 297 297 135 35 157 157 35 223 95 163 210
40 310 310 140 35 165 165 35 230 100 170 210
40 318 318 150 40 168 168 35 237 100 172 220
40 331 331 155 40 176 176 35 244 105 179 230
40 339 339 160 40 179 179 40 256 110 186 230
40 352 352 165 40 187 187 40 263 110 188 240
40 360 360 170 40 190 190 40 270 115 195 250
40 373 373 175 40 198 198 40 277 115 197 250

roudsburgStroudsburg
Store - JBCandy2
Stroudsburg
Store - Crunchy1
Case
Hopatcong
Store - Case
Crunchy2
Store
Hopatcong
- -JBCandy1
Case
Store
Hopatcong
-- JBCandy2
CaseStore
Hopatcong
- Crunchy1
CaseParsippany
Store - Case
Crunchy2
Parsippany
Store - JBCandy1
CaseStore
Parsippany
-- JBCandy2
CaseParsippany
Store - Crunchy1
CaseStore
Hoboken
- Case
Crunchy2
Store - JBCandy1
- Case - Case
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
 10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10
10 10 10 5 10 10 10 10 15 5 15 10

roudsburgStroudsburg
Store - JBCandy2
Stroudsburg
Store - Crunchy1
Case
Hopatcong
Store - Case
Crunchy2
Store
Hopatcong
- -JBCandy1
Case
Store
Hopatcong
-- JBCandy2
CaseStore
Hopatcong
- Crunchy1
CaseParsippany
Store - Case
Crunchy2
Parsippany
Store - JBCandy1
CaseStore
Parsippany
-- JBCandy2
CaseParsippany
Store - Crunchy1
CaseStore
Hoboken
- Case
Crunchy2
Store - JBCandy1
- Case - Case
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
 0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0
0 13 13 0 0 8 8 0 12 0 12 0

roudsburgStroudsburg
Store - JBCandy2
Stroudsburg
Store - Crunchy1
Case
Hopatcong
Store - Case
Crunchy2
Store
Hopatcong
- -JBCandy1
Case
Store
Hopatcong
-- JBCandy2
CaseStore
Hopatcong
- Crunchy1
CaseParsippany
Store - Case
Crunchy2
Parsippany
Store - JBCandy1
CaseStore
Parsippany
-- JBCandy2
CaseParsippany
Store - Crunchy1
CaseStore
Hoboken
- Case
Crunchy2
Store - JBCandy1
- Case - Case
0 0 0 0 0 0 0 0 0 0 0 0
10 10 10 10 10 10 10 10 10 10 10 20
20 15 15 20 20 15 15 20 20 20 20 40
30 25 25 30 30 25 25 30 30 25 25 50
45 30 30 40 40 35 35 40 40 35 35 70
55 40 40 50 50 40 40 50 50 40 40 90
65 45 45 65 65 50 50 60 60 50 50 100
75 55 55 75 75 55 55 75 75 55 55 120
85 60 60 85 85 65 65 85 85 65 65 140
95 70 70 95 95 70 70 95 95 70 70 150
105 80 80 105 105 80 80 105 105 80 80 170
115 85 85 115 115 85 85 115 115 85 85 190
125 95 95 125 125 95 95 125 125 95 95 200
 135 100 100 135 135 100 100 135 135 100 100 220
145 110 110 145 145 110 110 145 145 110 110 240
155 115 115 155 155 115 115 155 155 115 115 250
165 125 125 165 165 125 125 165 165 125 125 270
175 130 130 175 175 130 130 175 175 130 130 290
185 140 140 185 185 140 140 185 185 140 140 300
195 145 145 195 195 145 145 195 195 145 145 320
205 155 155 205 205 155 155 205 205 155 155 340
215 160 160 215 215 160 160 215 215 160 160 350
225 170 170 225 225 170 170 225 225 170 170 370
240 175 175 235 235 175 175 235 235 175 175 390
250 185 185 245 245 185 185 245 245 185 185 400
260 190 190 260 260 190 190 255 255 190 190 420
270 200 200 270 270 200 200 265 265 200 200 440
280 205 205 280 280 205 205 280 280 210 210 450
290 215 215 290 290 215 215 290 290 215 215 470
300 220 220 300 300 220 220 300 300 225 225 490
310 230 230 310 310 230 230 310 310 230 230 500

roudsburgStroudsburg
Store - JBCandy2
Stroudsburg
Store - Crunchy1
Case
Hopatcong
Store - Case
Crunchy2
Store
Hopatcong
- -JBCandy1
Case
Store
Hopatcong
-- JBCandy2
CaseStore
Hopatcong
- Crunchy1
CaseParsippany
Store - Case
Crunchy2
Parsippany
Store - JBCandy1
CaseStore
Parsippany
-- JBCandy2
CaseParsippany
Store - Crunchy1
CaseStore
Hoboken
- Case
Crunchy2
Store - JBCandy1
- Case - Case
10 10 10 5 10 10 10 10 15 5 15 10
20 20 20 10 20 20 20 20 30 10 30 20
30 30 30 15 30 30 30 30 45 15 45 30
40 40 40 20 40 40 40 40 60 20 60 40
50 50 50 25 50 50 50 50 75 25 75 50
60 60 60 30 60 60 60 60 90 30 90 60
70 70 70 35 70 70 70 70 105 35 105 70
80 80 80 40 80 80 80 80 120 40 120 80
90 90 90 45 90 90 90 90 135 45 135 90
100 100 100 50 100 100 100 100 150 50 150 100
110 110 110 55 110 110 110 110 165 55 165 110
120 120 120 60 120 120 120 120 180 60 180 120
130 130 130 65 130 130 130 130 195 65 195 130
140 140 140 70 140 140 140 140 210 70 210 140
150 150 150 75 150 150 150 150 225 75 225 150
160 160 160 80 160 160 160 160 240 80 240 160
170 170 170 85 170 170 170 170 255 85 255 170
180 180 180 90 180 180 180 180 270 90 270 180
 190 190 190 95 190 190 190 190 285 95 285 190
200 200 200 100 200 200 200 200 300 100 300 200
210 210 210 105 210 210 210 210 315 105 315 210
220 220 220 110 220 220 220 220 330 110 330 220
230 230 230 115 230 230 230 230 345 115 345 230
240 240 240 120 240 240 240 240 360 120 360 240
250 250 250 125 250 250 250 250 375 125 375 250
260 260 260 130 260 260 260 260 390 130 390 260
270 270 270 135 270 270 270 270 405 135 405 270
280 280 280 140 280 280 280 280 420 140 420 280
290 290 290 145 290 290 290 290 435 145 435 290
300 300 300 150 300 300 300 300 450 150 450 300
310 310 310 155 310 310 310 310 465 155 465 310

Kansas CityDes
Store
Moines Store
Crunch DC
710 705 10200
710 705 10200
1420 1410 20400
2130 2115 30600
2840 2820 40800
3550 3525 51000
4260 4230 61200
4970 4935 71400
5680 5640 81600
6390 6345 91800
7100 7050 102000
7810 7755 112200
8520 8460 122400
9230 9165 132600
9940 9870 142800
10650 10575 153000
11360 11280 163200
12070 11985 173400
12780 12690 183600
13490 13395 193800
14200 14100 204000
14910 14805 214200
15620 15510 224400
 16330 16215 234600
17040 16920 244800
17750 17625 255000
18460 18330 265200
19170 19035 275400
19880 19740 285600
20590 20445 295800
21300 21150 306000

Kansas City
Hoboken Store
Hoboken
- JBCandy2
Store
Hoboken
- Crunchy1
Case
New
Store
Brunswick
- Case
Crunchy2
New Store
Brunswick
- Case
- Crunchy1
Chicago
Store - Case
Crunchy2
Store
Chicago
- Crunchy1
- Case
Store
St. Louis
- Case
Crunchy2
Store
St. Louis
-- Case
Crunchy1
Store
Kansas
- Case
Crunchy2
CityKansas
Store
- Case
- City
Crunchy1
Des
Store
Moines
- Case
Crunchy2
Store - Crunchy1
Case - Case
50 40 40 40 70 83 83 88 88 95 95 95
60 60 60 60 90 96 96 94 94 94 94 94
70 80 80 80 110 97 97 100 100 95 95 91
70 100 100 100 130 98 98 104 104 94 94 90
80 120 120 120 150 101 101 110 110 95 95 89
90 140 140 140 170 102 102 114 114 94 94 86
90 160 160 160 190 88 88 120 120 93 93 85
100 180 180 180 210 91 91 126 126 94 94 84
110 200 200 200 230 92 92 130 130 93 93 83
110 220 220 220 250 93 93 136 136 94 94 80
120 240 240 240 270 96 96 140 140 93 93 79
130 260 260 260 290 97 97 146 146 94 94 78
130 280 280 280 310 83 83 150 150 93 93 75
140 300 300 300 330 84 84 156 156 92 92 74
150 320 320 320 350 87 87 162 162 93 93 73
150 340 340 340 370 88 88 166 166 92 92 70
160 360 360 360 390 89 89 172 172 93 93 69
170 380 380 380 410 77 77 176 176 92 92 68
170 400 400 400 430 78 78 182 182 91 91 67
180 420 420 420 450 79 79 188 188 92 92 64
190 440 440 440 470 82 82 192 192 91 91 63
190 460 460 460 490 83 83 198 198 92 92 62
200 480 480 480 510 84 84 202 202 91 91 59
210 500 500 500 530 70 70 208 208 92 92 58
210 520 520 520 550 73 73 212 212 91 91 57
220 540 540 540 570 74 74 218 218 90 90 54
230 560 560 560 590 75 75 224 224 91 91 53
230 580 580 580 610 78 78 228 228 90 90 52
240 600 600 600 630 79 79 234 234 91 91 51
250 620 620 620 650 65 65 238 238 90 90 48
250 640 640 640 670 68 68 244 244 91 91 47

Hoboken Store
Hoboken
- JBCandy2
Store
Hoboken
- Crunchy1
Case
New
Store
Brunswick
- Case
Crunchy2
New Store
Brunswick
- Case
- Crunchy1
Chicago
Store - Case
Crunchy2
Store
Chicago
- Crunchy1
- Case
Store
St. Louis
- Case
Crunchy2
Store
St. Louis
-- Case
Crunchy1
Store
Kansas
- Case
Crunchy2
CityKansas
Store
- Case
- City
Crunchy1
Des
Store
Moines
- Case
Crunchy2
Store - Crunchy1
Case - Case
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
 10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5
10 10 10 10 10 5 5 10 10 5 5 5

Hoboken Store
Hoboken
- JBCandy2
Store
Hoboken
- Crunchy1
Case
New
Store
Brunswick
- Case
Crunchy2
New Store
Brunswick
- Case
- Crunchy1
Chicago
Store - Case
Crunchy2
Store
Chicago
- Crunchy1
- Case
Store
St. Louis
- Case
Crunchy2
Store
St. Louis
-- Case
Crunchy1
Store
Kansas
- Case
Crunchy2
CityKansas
Store
- Case
- City
Crunchy1
Des
Store
Moines
- Case
Crunchy2
Store - Crunchy1
Case - Case
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0

Hoboken Store
Hoboken
- JBCandy2
Store
Hoboken
- Crunchy1
Case
New
Store
Brunswick
- Case
Crunchy2
New Store
Brunswick
- Case
- Crunchy1
Chicago
Store - Case
Crunchy2
Store
Chicago
- Crunchy1
- Case
Store
St. Louis
- Case
Crunchy2
Store
St. Louis
-- Case
Crunchy1
Store
Kansas
- Case
Crunchy2
CityKansas
Store
- Case
- City
Crunchy1
Des
Store
Moines
- Case
Crunchy2
Store - Crunchy1
Case - Case
0 0 0 0 0 3 3 3 3 0 0 0
20 30 30 30 30 36 36 29 29 10 10 10
40 60 60 60 60 72 72 55 55 25 25 15
50 90 90 90 90 108 108 84 84 35 35 25
70 120 120 120 120 141 141 110 110 50 50 35
90 150 150 150 150 177 177 139 139 60 60 40
100 180 180 180 180 198 198 165 165 70 70 50
120 210 210 210 210 231 231 191 191 85 85 60
140 240 240 240 240 267 267 220 220 95 95 70
150 270 270 270 270 303 303 246 246 110 110 75
170 300 300 300 300 336 336 275 275 120 120 85
190 330 330 330 330 372 372 301 301 135 135 95
200 360 360 360 360 393 393 330 330 145 145 100
 220 390 390 390 390 429 429 356 356 155 155 110
240 420 420 420 420 462 462 382 382 170 170 120
250 450 450 450 450 498 498 411 411 180 180 125
270 480 480 480 480 534 534 437 437 195 195 135
290 510 510 510 510 552 552 466 466 205 205 145
300 540 540 540 540 588 588 492 492 215 215 155
320 570 570 570 570 624 624 518 518 230 230 160
340 600 600 600 600 657 657 547 547 240 240 170
350 630 630 630 630 693 693 573 573 255 255 180
370 660 660 660 660 729 729 602 602 265 265 185
390 690 690 690 690 750 750 628 628 280 280 195
400 720 720 720 720 783 783 657 657 290 290 205
420 750 750 750 750 819 819 683 683 300 300 210
440 780 780 780 780 855 855 709 709 315 315 220
450 810 810 810 810 888 888 738 738 325 325 230
470 840 840 840 840 924 924 764 764 340 340 240
490 870 870 870 870 945 945 793 793 350 350 245
500 900 900 900 900 978 978 819 819 365 365 255

Hoboken Store
Hoboken
- JBCandy2
Store
Hoboken
- Crunchy1
Case
New
Store
Brunswick
- Case
Crunchy2
New Store
Brunswick
- Case
- Crunchy1
Chicago
Store - Case
Crunchy2
Store
Chicago
- Crunchy1
- Case
Store
St. Louis
- Case
Crunchy2
Store
St. Louis
-- Case
Crunchy1
Store
Kansas
- Case
Crunchy2
CityKansas
Store
- Case
- City
Crunchy1
Des
Store
Moines
- Case
Crunchy2
Store - Crunchy1
Case - Case
10 10 10 10 10 20 20 15 15 5 5 5
20 20 20 20 20 40 40 35 35 16 16 16
30 30 30 30 30 75 75 55 55 30 30 24
40 40 40 40 40 110 110 80 80 41 41 35
50 50 50 50 50 140 140 100 100 55 55 46
60 60 60 60 60 175 175 125 125 66 66 54
70 70 70 70 70 210 210 145 145 77 77 65
80 80 80 80 80 240 240 165 165 91 91 76
90 90 90 90 90 275 275 190 190 102 102 87
100 100 100 100 100 310 310 210 210 116 116 95
110 110 110 110 110 340 340 235 235 127 127 106
120 120 120 120 120 375 375 255 255 141 141 117
130 130 130 130 130 410 410 280 280 152 152 125
140 140 140 140 140 445 445 300 300 163 163 136
150 150 150 150 150 475 475 320 320 177 177 147
160 160 160 160 160 510 510 345 345 188 188 155
170 170 170 170 170 545 545 365 365 202 202 166
180 180 180 180 180 575 575 390 390 213 213 177
190 190 190 190 190 610 610 410 410 224 224 188
200 200 200 200 200 645 645 430 430 238 238 196
210 210 210 210 210 675 675 455 455 249 249 207
220 220 220 220 220 710 710 475 475 263 263 218
230 230 230 230 230 745 745 500 500 274 274 226
240 240 240 240 240 780 780 520 520 288 288 237
250 250 250 250 250 810 810 545 545 299 299 248
260 260 260 260 260 845 845 565 565 310 310 256
270 270 270 270 270 880 880 585 585 324 324 267
280 280 280 280 280 910 910 610 610 335 335 278
290 290 290 290 290 945 945 630 630 349 349 289
300 300 300 300 300 980 980 655 655 360 360 297
310 310 310 310 310 1010 1010 675 675 374 374 308
es Moines Store
Crunch
- Crunchy2
DC -Crunch
Crunchy1
- Case
DC - Case
Crunchy2 - Case
95 985 985
94 955 955
91 925 925
90 895 895
89 865 865
86 850 850
85 820 820
84 790 790
83 760 760
80 730 730
79 700 700
78 685 685
75 655 655
74 625 625
73 595 595
70 565 565
69 535 535
68 520 520
67 490 490
64 460 460
63 430 430
62 400 400
59 385 385
58 355 355
57 325 325
54 295 295
53 265 265
52 235 235
51 220 220
48 190 190
47 160 160

es Moines Store
Crunch
- Crunchy2
DC -Crunch
Crunchy1
- Case
DC - Case
Crunchy2 - Case
5 0 0
5 0 0
5 0 0
 5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0
5 0 0

es Moines Store
Crunch
- Crunchy2
DC -Crunch
Crunchy1
- Case
DC - Case
Crunchy2 - Case
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

es Moines Store
Crunch
- Crunchy2
DC -Crunch
Crunchy1
- Case
DC - Case
Crunchy2 - Case
0 0 0
10 0 0
15 0 0
25 0 0
35 0 0
40 0 0
50 0 0
60 0 0
70 0 0
75 0 0
85 0 0
95 0 0
100 0 0
 110 0 0
120 0 0
125 0 0
135 0 0
145 0 0
155 0 0
160 0 0
170 0 0
180 0 0
185 0 0
195 0 0
205 0 0
210 0 0
220 0 0
230 0 0
240 0 0
245 0 0
255 0 0

es Moines Store
Crunch
- Crunchy2
DC -Crunch
Crunchy1
- Case
DC - Case
Crunchy2 - Case
5 15 15
16 45 45
24 75 75
35 105 105
46 135 135
54 150 150
65 180 180
76 210 210
87 240 240
95 270 270
106 300 300
117 315 315
125 345 345
136 375 375
147 405 405
155 435 435
166 465 465
177 480 480
188 510 510
196 540 540
207 570 570
218 600 600
226 615 615
237 645 645
248 675 675
256 705 705
267 735 735
278 765 765
289 780 780
297 810 810
308 840 840
 2,500,000

2,000,000

1,500,000

1,000,000 Total Olive Rome

Just Born Candy Factory - JBCandy1 - Case
Just Born & Crunch Candy DC
Allentown Store - JBCandy1 - Case
Crunch Candy Factory - Crunchy1 - Case
500,000

0
d) rice p % ales nd) rice p % ales nd) rice p % ales nd) rice p % ales UE p%
an a a a N u
em ct P arku Y1 S em ct P arku Y2 S em ct P arku 1 S em ct P arku 2 S EVE ark
(D du M D (D du M D (D du M hy (D du M hy R M
e o N e o N e o c e o c L s
as Pr ales CA Cas Pr ales CA Cas Pr ales run Cas Pr ales run OTA Sale
-C S JB 2 - S JB 1 - S C - S C T
1 2 nd
NDY DY chy chy cea
N i
CA CA un un tP
r
JB JB Cr Cr uc
d
ro
rP
nte
E
**