Sell Price 18% Gst Profit

Price Per Scoop 65 9.92 55.08

Cost Nos INR

After Tax Cost

2 Kg pack Selling price 720
GST @ 18% 130 850

500 GMS pack 175

GST @ 18% 32 207

Total 850
No of scoops 28.5
Cost/ scoop 30
Profit/scoop 35

Selling price 65

Price Bulk 500 Gms

Cost price 720 175

Selling Price 1853 310

Bulk 500 Gms

Cost price with tax 29.8 175.00
Sales Price 65 310
Profit AT /scoop or pkt 35.19 135.00

Tax @ 18%
15% is considered for pkging and fwding cost
 Per day Sales Per day sales
In Nos In Packets
er Tax Cost
Scoop sales 200 7
Family Pack Sales 250 Gms 0 0
Family Pack Sales 500 Gms 10 10

Total sales in INR 16100

Expense / month
Elect
Labour
Rent
Mis
Ice Cream cost
Tax Paid while purchase
Tax Collected after sales
Actual Tax payable
Pkging & Fwding cost@15%
Total Expense

Profit before Tax

Profit after Tax

Variable
Formulated
Per Month Sales Sales Per Month
In Nos In INR
(Scoops & Party Pack) With Tax
211 390000
0 0
300 93000

483000 483000

15000
30000
35000 OVER HEADS
3000 83000
204079
36734
73678
36944
26619
387376

169302
95624
Other states
Qnty Regular Classic Premium
Cost MRP Gross Margin Cost MRP Gross Margin Cost MRP

2 Kg 720 1800 %150 820 2200 %168 840 2200

500 gms 175 310 %77 200 330 %65 205 375

Note : taxes extra as applicable on cost price.

*Packaging & forwarding charges will be as applicable on cost price.

GST and Transporation will be extra as applicable.

 Sugar Free
Gross Margin Cost MRP Gross Margin

%161 840 2200 %161

%82 205 385 %87
 Regular Classic Premium
1 Alphonso Mango 28 Apple Chocolate 75 Anjeer Almond 85
2 Chikki 29 Butter Scotch Walnut 76 Kesar Nuts 86
3 Chickoo 30 Belgian Dark Chocolate 77 choco vanilla 87
4 Anjeer 31 Apple Kishmis 78 Belgian Almond 88
5 Black Grapes 32 Apricot 79 Belgian Chips 89
6 butter Scotch 33 Banana 80 Belgian Walnut 90
7 Choco Almond 34 Black Current 81 Kiwi Fruits
8 Choco Chips 35 Caramel 82 Real Bean Vanilla
9 Coffee Wal Nuts 36 Choco Gulkand 83 Yogurt Vanilla
10 Guava 37 Choco Mint 84 Blue berry
11 Jack Fruits 38 Choco Peanut
12 Kaju Kishmish 39 Coffee
13 Kala Jamun 40 Coffee Almond
14 Kesar Pista 41 Coffee Butter Scotch
15 Litchee 42 Dry Khajoor
16 Malai 43 Elaichi Badam
17 Musk Melon 44 Fig & Honey
18 Papayya Pineapple45 Ginger
19 Peach Apricot 46 Green Greapes
20 Roasted Almond 47 Green Mirchi
21 Strwberry 48 Green Tea
22 Sitaphal 49 Gulab Jamun
23 Tender Coconut 50 Gulab Jamun
24 Watermelon 51 Gulkand
25 Yogurt Mango 52 Honey N Banana
26 Yogurt Sitapal 53 Horlicks
27 Chickki 54 jelly
55 Kesar Badam
56 Lemon
57 Malali Kulfi
58 Mixed Dry Fruits
59 Mixed Fruits
60 Orange
61 Oreo Cookies
62 Oreo white
63 Paan
64 Pedha
65 Pinaple
66 plain mint
67 Pomegranate
68 Roasted Kaju
69 Thandai
70 Tuti Frutti
71 White chocolate with honey
72 carrot halwa
73 Nolen gur ice cream
74 Dry coconut
Sf Items
SF Anjeer
SF Chickoo
SF Kesar Pista
SF Lychee
SF Malai
SF Tender coconut