Vous êtes sur la page 1sur 77

COGS BAR PRODUCT

FORESTHREE

U.O.M
Description Unit Packaging U.O.M Unit Cost
Cost

B
Frozen Banana Fruit Sisir Fruit 12pcs 17,500 15
Peach Fruit Can Fruit 825 53,000 64
Strawberry Syrup Btl Syp 750 90,000 120
Homemade Symple syrup Jhar Syp 5,000 87,500 18
Manggo Blend Btl Syp 750 100,000 133
Fresh Milk Pack Milk 1,000 7,500 8
Strawberry (Garnish) Pack Fruit 200 15,000 75
Ice Cube Pack Ice Polar 20,000 12,000 1
Kiwi (Garnish) Pack Fruit 1,000 23,000 23

M
Manggo Fruit Kg Fruit 1,000 30,000 30
Strawberrt Syrup Btl Syp 750 90,000 120
Caramel Syrup Btl Syp 750 90,000 120
Vanilla Ice Cream Pale Ice Cream 8,000 127,050 16
Cream Cheese Pack Chesee 1,000 126,000 126
Homemade Symple syrup Jhar Syp 5,000 87,500 18
Chia seeds Btl Seeds 50 12,000 240
Strawberry (Garnish) Pack Fruit 200 15,000 75
Mango Garnish Kg Fruit 1,000 30,000 30
Strawberry Mariza Topping Btl Topping 350 25,000 71
Ice Cube Pack Ice Polar 20,000 12,000 1

Strawberry Fruit Pack Fruit 200 15,000 75


Vanilla Ice Cream Pale Ice Cream 8,000 127,050 16
Still Water Gln Water 19,000 12,000 1
Strawberry Blend Btl Syp 750 100,000 133
Homemade Symple syrup Jhar Syp 5,000 87,500 18
Kiwi (Garnish) Kg Fruit 1,000 44,000 44
Ice Cube Pack Ice Polar 20,000 12,000 1

Apple Green Fruit Kg Fruit 1,000 41,000 41


Green Tea Powder Kg Powder 1,000 130,000 130
Green Apple Syrup Btl Syp 750 90,000 120
Apple JUice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple syrup Jhar Syp 5,000 87,500 18
Strawberry (Garnish) Pack Fruit 200 15,000 75
Ice Cube Pack Ice Polar 20,000 12,000 1

Apple No Skin Kg Fruit 1,000 41,000 41


Green apple Syrup Btl Syp 750 90,000 120
Homemade Symple syrup Jhar Syp 5,000 87,500 18
Apple Juice Jhar Fresh Juice 5,000 57,000 11
Fresh Lemon Juice Kg Fresh Juice 1,000 15,000 15
Vanilla ice Cream Pale Ice Cream 8,000 127,050 16
Kiwi (Garnish) Kg Fruit 1,000 44,000 44
Ice Cube Pack Ice Polar 20,000 12,000 1

Apple Juice Jhar Fresh Juice 5000 57000 11


Kale Pack Vegetables 200 30000 150
Banana Frozen Sisir Fruit 12pcs 17500 15
Green Apple Apple Fruit Kg Fruit 1000 41000 41
Parsley Pack Vegetables 200 7500 38
Green Apple Syrup Btl Syp 750 90000 120
Homemade Symple syrup Jhar Syp 5000 87500 18
Banana (Garnish) Sisir Fruit 12pcs 17500 15
Kiwi (Garnish) Kg Fruit 1000 44000 44
Ice Cube Pack Ice Polar 20,000 12,000 1
Frozen Fresh Mango Kg Fruit 1,000 30,000 30
Frozen Fresh Pineapple Whole Fruit 500 9,000 18
Chia seeds gr Seeds 50 13,000 260
Yougurt Pack Yougurt 1,000 12,300 12
Orange Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Pineapple Granish Whole Fruit 900 8,000 9
Strawberry (Garnish) Pack Fruit 200 15,000 75
Ice Cube Pack Ice Polar 20,000 12,000 1

Frozen Fresh Banana Sisir Fruit 12pcs 17,500 15


Frozen Fresh Strawberry Pack Fruit 200 15,000 13
Milk Pasteurisasi Pack Milk 1,000 7,700 6
Yougurt Pack Yougurt 1,000 12,300 10
Homemade Symple syrup Jhar Syrup 5,000 87,500 73
Strawberry (Garnish) Pack Fruit 200 15,000 13
Banana (Garnish) Kg Fruit 12pcs 17,500 15
Ice Cube Pack Ice Polar 20,000 12,000 1

Banana Frozen Fruit Sisir Fruit 12pcs 17,500 15


Chocolate sauce Jhar Sauce 5,000 140,000 117
Milk Pasteurisasi Pack Milk 1,000 7,700 6
Ice Cube Pack Ice Polar 20,000 12,000 10
Choco Mariza Topping Btl Topping 350 24,000 5
Ice Cube Pack Ice Polar 20,000 12,000 1
Kiwi Fruit Kg Fruit 1,000 44,000 44
Kiwi Syrup Btl Syrup 750 90,000 120
Guava Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Kiwi (Garnish) Kg Fruit 1,000 44,000 44

Red Dragon Kg Fruit 1,000 25,000 25


Milk Pasteurisasi Pack Milk 1,000 7,700 6
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Red Dragon Kg Fruit 1,000 25,000 25


Coca - Cola Btl Softdrink 1,500 15,000 10
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Dragon Slice (Garnish) Kg Fruit 1,000 25,000 25
Ice Cube Pack Ice Polar 20,000 12,000 1

Banana Frozen fruit Sisir Fruit 12pcs 17,500 15


Taro Powder Pack Powder 1,000 130,000 130
Caramel Syrup Btl Syrup 750 90,000 120
Milk Pasteurisasi Cube Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Frozen Banana Sisir Fruit 12pcs 17,500 15
Jamaican Rhum Syrup Btl Syrup 750 100,000 133
Raisin Toping Pack Topping 1,000 55,000 55
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

ST
Frozen Fresh Strawberry Pack Fruit 200 15,000 13
Strawberry Blend Syp Btl Syrup 750 100,000 83
Jamaican Rhum Syrup Btl Syrup 750 100,000 133
Raisin Toping Pack Topping 1,000 55,000 55
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Dragon Fruit Kg Fruit 1,000 25,000 25


Yougurt Pack Yougurt 1,000 12,300 12
Sirsak Fruit Kg Fruit 1,000 30,000 30
Sirsak Juice Jhar Fresh Juicxe 5,000 57,000 11
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Frozen Banana Sisir Fruit 12pcs 17,500 15


Capuccino Powder Kg Powder 1,000 130,000 130
Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Choco Mariza Topping Btl Topping 350 24,000 69
Ice Cube Pack Ice Polar 20,000 12,000 1

Nutella Choco Jhar Choco 680 123,000 181


Frozen Banana Sisir Fruit 12pcs 17,500 15
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Choco Mariza Topping Btl Topping 350 24,000 69
Ice Cube Pack Ice Polar 20,000 12,000 1

Frozen Banana Sisir Fruit 12pcs 17,500 15


Oreo Chocolate Pack Choco 14pcs 8,500 607
Chocolate sauce Jhar Choco 5,000 140,000 28
Choco Mariza Topping Btl Topping 350 24,000 69
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Oreo Chocolate Pack Choco 14pcs 8,500 607

Fresh Guava Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Frozen Fresh Strawberry gr Fruit 200 15,000 75
Yougurt Pack Yougurt 1,000 12,300 12
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Frozen Banana Sisir Fruit 12pcs 17,500 15
Strawberry Fruit Pack Fruit 200 15,000 75
Oatmeal Pack Topping 800 52,000 65
Strawberry Blend Btl Syrup 750 100,000 133
Vanilla Ice Cream Plae Ice Cream 8,000 127,050 16
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Chia Seeds Btl Topping 50 13,000 260
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Strawberry (Garnish) Pack Fruit 200 15,000 13
Kiwi (Garnish) Kg Fruit 1,000 44,000 37
Granola (Garnish) Pack Topping 480 110,000 92
Oatmeal (Garnish) Pack Topping 800 52,000 43
Jelly Pack Topping 3,750 4,600 4

Frozen Banana Sisir Fruit 12pcs 17,500 15


Oatmeal Pack Topping 800 52,000 65
Peanut Butter Btl Topping 680 85,000 125
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Choco Mariza Topping Btl Choco 350 24,000 69
Chia Seeds Btl Topping 50 13,000 260
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Granola (Garnish) Pack Topping 480 110,000 92
Coconut (Granish) Whole Topping 700 10,000 8
Oatmeal (Garnish) Pack Topping 800 52,000 43

Dragon Fruit Kg Fruit 1,000 25,000 21


Oatmeal Pack Topping 800 52,000 43
Frozen Banana Sisir Fruit 12pcs 17,500 15
Kismis Pack Topping 1,000 55,000 46
Milk Pasteurisasi Crushed Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Chia Seeds Btl Topping 50 13,000 260
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Dragon (Garnish) Kg Fruit 1,000 25,000 21
Passion Fruith Kg Fruit 1,000 33,000 28
Coconut (Granish) Whole Topping 700 10,000 8
Strawberry Slice Pack Fruit 200 15,000 13
Jelly Pack Topping 3,750 4,600 4
Granola (Garnish) Pack Topping 480 110,000 92

ST
Frozen Strawberry Fruit Pack Fruit 200 15,000 75
Cream Cheese Pack Chesee 1,000 126,000 126
Milk Pasteurisasi Cube Pack Milk 1,000 7,700 8
Strawberry Ice Cream Plae Ice Cream 8,000 127,050 16
Graham Crecker Pack Creckers 14pcs 8,500 607
Oatmeal Pack Topping 800 52,000 43
Strawberry Blend Btl Syrup 750 100,000 133
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Strawberry (Garnish) Pack Fruit 200 15,000 75
Chia Seeds Btl Topping 50 13,000 260
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Coconut (Granish) Whole Topping 700 10,000 8
Granola (Garnish) Pack Topping 480 110,000 92
Jelly Pack Topping 3,750 4,600 4
Corn Flakes Pack Topping 500 53,000 44
Oatmeal (Garnish) Pack Topping 800 52,000 43

Fresh Pineapple gr Fruit 600 8,000 7


Oatmeal Pack Topping 800 52,000 43
Mango Blend Btl Syrup 750 100,000 83
Yougurt Pack Yougurt 1,000 12,300 10
Sunkise Kg Fruit 1,000 27,000 23
Honey Btl Honey 650 85,000 71
Milk Pasteurisasi Cube Pack Milk 1,000 7,700 8
Homemade Symple syrup Jhar Syrup 5,000 87,500 18
Coconut (Granish) Whole Topping 700 10,000 8
pineapple (garnish) gr Fruit 600 8,000 7
Strawberry (Garnish) Pack Fruit 200 15,000 13
Granola (Garnish) Pack Topping 480 110,000 92
Chia Seeds Btl Topping 50 13,000 260
Kiwi (Garnish) Kg Fruit 1,000 44,000 44
Corn Flakes Pack Topping 500 53,000 44
Pineapple Triangle (Garnish) gr Fruit 600 8,000 7
Chia Seeds Btl Topping 50 13,000 260
Orange Slice (Garnish) Kg Fruit 1,000 27,000 23

FRES

Orange Sunkise Kg Fruit 1,000 27,000 23


Orange Slice (Garnish) Kg Fruit 1,000 27,000 23
Orange juice Jhar Fresh Juice 5,000 57,000 11
Ice Cube Pack Ice Polar 20,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18

Fresh Mango Kg Fruit 1,000 30,000 30


Chia Seeds Btl Topping 50 13,000 260
Mango Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Guava Red Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Green Apple Kg Fruit 1,000 41,000 41
Green Apple (Garnish) Kg Fruit 1,000 41,000 41
Apple Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

F
Fresh Pineaplle Kg Fruit 600 9,000 15
Pineapple Triangle (Garnish) Kg Fruit 600 9,000 15
Pineapple Juice Jhar Fresh Juice 5,000 57,000 11
Ice Cube Pack Ice Polar 20,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18

Fresh Soursoup Kg Fruit 1,000 30,000 30


Sirsak Juice Jhar Fresh Juice 5,000 57,000 11
Ice Cube Pack Ice Polar 20,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18

Fresh water Melon Whole Fruit 5,000 10,000 2


Still Water Gln Water 19,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
apple Kg Fruit 1,000 41000 41
kiwi Kg Fruit 1,000 44000 44
apple juice Jhar Fresh Juice 5,000 57,000 11
simple syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

manggo Kg Fruit 1,000 30,000 25


banana Sisir Fruit 12pcs 17,500 15
Chiaseeds Btl Topping 50 13,000 260
mango juice Jhar Fresh Juice 5,000 57,000 11
Ice Cube Pack Ice Polar 20,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18

manggo Kg Fruit 1,000 30,000 25


dragon Kg Fruit 1,000 25,000 21
Chia Seeds Btl Topping 50 13,000 260
mango juice Jhar Fresh Juice 5,000 57,000 11
Ice Cube Pack Ice Polar 20,000 12,000 1
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18

Fresh Orange Kg Fruit 1,000 27,000 27


Apple Kg Fruit 1,000 41,000 41
Orange Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Fresh Orange Kg Fruit 1,000 27,000 27
Mangg0 Kg Fruit 1,000 30,000 30
Chia Seeds Btl Topping 50 13,000 260
orange juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh orange Kg Fruit 1,000 27,000 27


pineapple gr Fruit 600 9,000 15
Orange Juice Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Orange Kg Fruit 1,000 27,000 27


soursoup Kg Fruit 1,000 30,000 30
Orange Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Pineapple gr Fruit 600 9,000 15


Fresh Mango Kg Fruit 1,000 30,000 30
Pineapple Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
PINEAP
Fresh Pineapple gr Fruit 600 9,000 15
Cucumber Kg Vigitables 1,000 15,000 15
Fresh Lemon Juice Kg Fruit 1,000 15,000 15
Pineapple Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Water Melon Kg Fruit 5,000 10,000 2


Fresh Orange Sunkise Kg Fruit 1,000 27,000 27
Orange Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

W
Fresh Water melon Kg Fruit 5,000 10,000 2
Fresh Pineapple gr Fruit 600 9,000 15
Pineapple Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

soursoup Kg Fruit 1,000 30,000 30


soursoup juice Jhar Fresh Juice 5,000 57,000 11
Fresh Orange Sunkise Kg Fruit 1,000 27,000 27
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
soursoup Kg Fruit 1,000 30,000 30
soursoup juice Jhar Fresh Juice 5,000 57,000 11
jambu Kg Fruit 1,000 15,000 15
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

manggo Kg Fruit 1,000 30,000 25


Mango Blend Btl Syrup 750 100,000 83
Chia Seeds Btl Topping 50 13,000 260
Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Pineapple gr Fruit 600 9,000 15


Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

water melon Kg Fruit 5,000 10,000 2


Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Guava Kg Fruit 1,000 15,000 15
lemon Kg Fruit 1,000 15,000 15
Guava Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Guava Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Strawberry Fresh gr Fruit 200 15,000 75


Water gln Water 19,000 12,000 1
Strawberry Mariza Topping Btl Topping 350 25,000 71
Strawberry Blend Btl Syrup 750 100,000 133
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Strawberry Fresh gr Fruit 200 15,000 75


Milk Pasteurisasi Pack Milk 1,000 7,700 8
Strawberry Mariza Topping Btl Topping 350 25,000 71
Strawberry Blend Btl Syrup 750 100,000 133
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Strawberry Fresh gr Fruit 200 15,000 75
Strawberry Blend Btl Syrup 750 100,000 133
Strawberry Mariza Topping Btl Topping 350 25,000 71
Banana Fresh Sisir Fruit 12pcs 17,500 15
Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Guava Fresh Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Orange Fresh Kg Fruit 1,000 27,000 27
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Guava Fresh Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Kiwi Fresh Kg Fruit 1,000 44,000 44
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Guava Fresh Kg Fruit 1,000 15,000 15


Guava Juice Jhar Fresh Juice 5,000 57,000 11
Fresh Lemon Juice Kg Fruit 1,000 15,000 15
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1
Soursoup Fresh Kg Fruit 1,000 30,000 30
Soursoup Juice Jhar Fresh Juice 5,000 57,000 11
Guava Kg Fruit 1,000 15,000 15
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Soursoup Kg Fruit 1,000 30,000 30


Milk Pasteurisasi Pack Milk 1,000 7,700 8
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Fresh Lemon Juice Kg Fruit 1,000 15,000 15


Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Soda Water Can Softdrink 330 7,000
Ice Cube Pack Ice Polar 20,000 12,000 1

Apple Juice Jhar Fresh Juice 5,000 57,000 11


Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Soda Water Can Softdrink 330 7,000
Ice Cube Pack Ice Polar 20,000 12,000 1
Orange Juice Jhar Fresh Juice 5,000 57,000 11
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Soda Water Can Softdrink 330 7,000
Ice Cube Pack Ice Polar 20,000 12,000 1

Strawberry Blend Btl Syrup 750 100,000 133


Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Soda Water Can Softdrink 330 7,000
Ice Cube Pack Ice Polar 20,000 12,000 1

NEW B
FAN
Fresh Strawberry Pack Fruit 200 15,000 75
Fresh Guava Kg Fruit 1,000 15,000 15
Fresh Watermelon Kg Fruit 5,000 10,000 2
Fresh Dragon Fruit Kg Fruit 1,000 25,000 25
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Mango Juice Jhar Fresh Juice 5,000 57,000 11


Mango Blend Btl Syrup 750 100,000 133
Vigie Pokcoy gr Vigitables 200 6,000 30
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

Lychee Syrup Btl Syrup 750 90,000 120


Lychee Fruit Can Fruit 565 31,000 1,348
Tea Base Pack Water 1,000
Homemade Symple Syp Jhar Syrup 5,000 87,500 18
Ice Cube Pack Ice Polar 20,000 12,000 1

BROCC
Broccoli Vigitables Kg Vigitables 1,000 23,000 19
Kale Vigitables gr Vigitables 200 30,000 25
Apple Green Kg Fruit 1,000 41,000 34
Vanilla Ice Cream Pale Ice Cream 8,000 127,050 106
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Kiwi (Garnish) Kg Fruit 1,000 44,000 37
Strawberry (Garnish) Pack Fruit 200 15,000 13
Granola (Garnish) Pack Topping 480 110,000 92
Homemade Symple Syp Jhar Syrup 5,000 87,500 18

KIWI
Fresh Kiwi Kg Fruit 1,000 44,000 44
Fresh Apple Kg Fruit 1,000 41,000 41
Vanilla Powder Kg Powder 1,000 130,000 130
Vanilla Ice Cream Pale Ice Cream 8,000 124,050 16
Blue Curacao Syp Btl Syrup 750 90,000 120
Passion Fruit Kg Fruit 1,000 33,000 33
Fresh lemon Kg Fruit 1,000 15,000 15
Kiwi (Garnish) Kg Fruit 1,000 44,000 37
Banana (Garnish) Sisir Fruit 12pcs 17,500 15
Strawberry (Garnish) Pack Fruit 200 15,000 13
Granola (Garnish) Pack Topping 480 110,000 92
Coconut (Granish) Whole Topping 700 10,000 8
Mango Fruit (Garnish) Kg Fruit 1,000 30,000 30
Homemade Symple Syp Jhar Syrup 5,000 87,500 18
Qty Cost Miscellanous Service Charge Total
By Recipe By Recipe 10% Cost 5% Cost Price
SIGNATURE
BANANA PEACH BLASTER
100 1,458 146 73 1,677
30 1,927 193 96 2,216
10 1,200 120 60 1,380
60 1,050 105 53 1,208
10 1,333 133 67 1,533
200 1,500 150 75 1,725
5 375 38 19 431
100 60 6 3 69
5 115 12 6 132
9,019 902 451 10,372
Msc & Service
Cost Price ++
Margine

MANGO CHEESEE DELUX


100 3,000 300 150 3,450
10 1,200 120 60 1,380
10 1,200 120 60 1,380
100 1,588 159 79 1,826
30 3,780 378 189 4,347
60 1,050 105 53 1,208
5 1,200 120 60 1,380
5 375 38 19 431
10 300 30 15 345
10 714 71 36 821
100 60 6 3 69
14,467 1,447 723 16,638
Msc & Service
Cost Price ++
Margine

STRAWVERY
50 3,750 375 188 4,313
100 1,588 159 79 1,826
100 63 6 3 73
10 1,333 133 67 1,533
60 1,050 105 53 1,208
5 220 22 11 253
100 60 6 3 69
8,065 806 403 9,274
Msc & Service
Cost Price ++
Margine

GREEN LATERN
50 2,050 205 103 2,358
15 1,950 195 98 2,243
10 1,200 120 60 1,380
200 2,280 228 114 2,622
60 1,050 105 53 1,208
5 375 38 19 431
100 60 6 3 69
8,965 897 448 10,310
Msc & Service
Cost Price ++
Margine

THE BIG APPLE


50 2,050 205 103 2,358
10 1,200 120 60 1,380
60 1,050 105 53 1,208
200 2,280 228 114 2,622
15 225 23 11 259
100 1,588 159 79 1,826
5 220 22 11 253
100 60 6 3 69
8,673 867 434 9,974
Msc & Service
Cost Price ++
Margine

GREEN HOPPER
200 2,280 228 114 2,622
10 1,500 150 75 1,725
100 1,458 146 73 1,677
50 2,050 205 103 2,358
5 188 19 9 216
0.01 1 0 0 1
60 1,050 105 53 1,208
5 73 7 4 84
5 220 22 11 253
100 60 6 3 69
8,880 888 444 10,212
Msc & Service
Cost Price ++
Margine

YELLOW FRESH
100 3,000 300 150 3,450
50 900 90 45 1,035
10 2,600 260 130 2,990
60 738 74 37 849
200 2,280 228 114 2,622
60 1,050 105 53 1,208
10 89 9 4 102
5 375 38 19 431
100 60 6 3 69
11,092 1,109 555 12,756
Msc & Service
Cost Price ++
Margine

BERRY BANANA
100 1,458 146 73 1,677
50 625 63 31 719
200 1,283 128 64 1,476
60 615 62 31 707
60 4,375 438 219 5,031
5 63 6 3 72
5 73 7 4 84
100 60 6 3 69
8,552 855 428 9,835
Msc & Service
Cost Price ++
Margine

REGULAR SENSATION
BROWNANA
100 1,458 146 73 1,677
60 7,000 700 350 8,050
200 1,283 128 64 1,476
150 1,500 150 75 1,725
10 50 5 3 58
100 60 6 3 69
11,352 1,135 568 13,054
Msc & Service
Cost Price ++
Margine
KIWIPEDIA
50 2,200 220 110 2,530
10 1,200 120 60 1,380
200 2,280 228 114 2,622
60 1,050 105 53 1,208
100 60 6 3 69
5 220 22 11 253
7,010 701 351 8,062
Msc & Service
Cost Price ++
Margine

DRAGON FRUITSHAKE
200 5,000 500 250 5,750
100 642 64 32 738
60 1,050 105 53 1,208
100 60 6 3 69
6,752 675 338 7,764
Msc & Service
Cost Price ++
Margine

DRAGON NIGHTFALL
100 2,500 250 125 2,875
200 2,000 200 100 2,300
60 1,050 105 53 1,208
10 250 25 13 288
100 60 6 3 69
5,860 586 293 6,739
Msc & Service
Cost Price ++
Margine

PURPLE GOO
100 1,458 146 73 1,677
15 1,950 195 98 2,243
10 1,200 120 60 1,380
100 770 77 39 886
60 1,050 105 53 1,208
100 60 6 3 69
6,488 649 324 7,462
Msc & Service
Cost Price ++
Margine

BANANA RHUM RAISIN


100 1,458 146 73 1,677
20 2,667 267 133 3,067
5 275 28 14 316
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
7,050 705 353 8,108
Msc & Service
Cost Price ++
Margine

STRAWBERRY RHUM RAISIN


50 625 63 31 719
10 833 83 42 958
20 2,667 267 133 3,067
5 275 28 14 316
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
7,050 705 353 8,108
Msc & Service
Cost Price ++
Margine

NAGA SIRSAK
100 2,500 250 125 2,875
60 738 74 37 849
50 1,500 150 75 1,725
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
6,988 699 349 8,036
Msc & Service
Cost Price ++
Margine

BANANA CAPUCINO
100 1,458 146 73 1,677
15 1,950 195 98 2,243
200 1,540 154 77 1,771
60 1,050 105 53 1,208
5 343 34 17 394
100 60 6 3 69
6,401 640 320 7,361
Msc & Service
Cost Price ++
Margine

BANANA NUTELLA
20 3,618 362 181 4,160
100 1,458 146 73 1,677
200 1,540 154 77 1,771
60 1,050 105 53 1,208
5 343 34 17 394
100 60 6 3 69
8,069 807 403 9,279
Msc & Service
Cost Price ++
Margine

BANANA OREO
100 1,458 146 73 1,677
3 1,821 182 91 2,095
60 1,680 168 84 1,932
5 343 34 17 394
200 1,540 154 77 1,771
1 607 61 30 698
7,450 745 372 8,567
Msc & Service
Cost Price ++
Margine

GUAVARA
50 750 75 38 863
200 2,280 228 114 2,622
50 3,750 375 188 4,313
60 738 74 37 849
60 1,050 105 53 1,208
100 1,458 146 73 1,677
10,026 1,003 501 11,530
Msc & Service
Cost Price ++
Margine

SMOOTHIES BOWL
PINK LADY
100 7,500 750 375 8,625
20 1,300 130 65 1,495
20 2,667 267 133 3,067
50 794 79 40 913
200 1,540 154 77 1,771
60 1,050 105 53 1,208
2 520 52 26 598
10 146 15 7 168
5 63 6 3 72
10 367 37 18 422
20 1,833 183 92 2,108
10 433 43 22 498
10 38 4 2 44
18,251 1,825 913 20,988
Msc & Service
Cost Price ++
Margine
PEANUT MONSHINE
200 2,917 292 146 3,354
20 1,300 130 65 1,495
60 7,500 750 375 8,625
200 1,540 154 77 1,771
60 1,050 105 53 1,208
10 686 69 34 789
2 520 52 26 598
10 146 15 7 168
20 1,833 183 92 2,108
20 167 17 8 192
10 433 43 22 498
18,092 1,809 905 20,805
Msc & Service
Cost Price ++
Margine

BANANA DRAGON BALL


100 2,083 208 104 2,396
20 867 87 43 997
100 1,458 146 73 1,677
10 458 46 23 527
200 1,540 154 77 1,771
60 1,050 105 53 1,208
2 520 52 26 598
10 146 15 7 168
20 417 42 21 479
20 550 55 28 633
20 167 17 8 192
10 125 13 6 144
10 38 4 2 44
20 1,833 183 92 2,108
11,253 1,125 563 12,940
Msc & Service
Cost Price ++
Margine

STRAWBERRY CHESEECAKE
100 7,500 750 375 8,625
20 2,520 252 126 2,898
200 1,540 154 77 1,771
50 794 79 40 913
3 1,821 182 91 2,095
20 867 87 43 997
20 2,667 267 133 3,067
60 1,050 105 53 1,208
5 375 38 19 431
2 520 52 26 598
10 146 15 7 168
20 167 17 8 192
20 1,833 183 92 2,108
10 38 4 2 44
10 442 44 22 508
10 433 43 22 498
22,713 2,271 1,136 26,120
Msc & Service
Cost Price ++
Margine

TROPICAL SOUR
100 667 67 33 767
20 867 87 43 997
30 2,500 250 125 2,875
60 615 62 31 707
50 1,125 113 56 1,294
30 2,125 213 106 2,444
200 1,540 154 77 1,771
60 1,050 105 53 1,208
20 167 17 8 192
5 33 3 2 38
5 63 6 3 72
20 1,833 183 92 2,108
2 520 52 26 598
5 220 22 11 253
5 221 22 11 254
10 67 7 3 77
2 520 52 26 598
30 675 68 34 776
14,807 1,481 740 17,028
Msc & Service
Cost Price ++
Margine

FRESH JUICE & FUSION JUICE


ORANGE JUICE
100 2,250 225 113 2,588
10 225 23 11 259
100 1,140 114 57 1,311
100 60 6 3 69
60 1,050 105 53 1,208
4,725 473 236 5,434
Msc & Service
Cost Price ++
Margine

MANGO JUICE
100 3,000 300 150 3,450
2 520 52 26 598
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
5,770 577 289 6,636
Msc & Service
Cost Price ++
Margine

GUAVA JUICE
150 2,250 225 113 2,588
100 1,140 114 57 1,311
75 1,313 131 66 1,509
100 60 6 3 69
4,763 476 238 5,477
Msc & Service
Cost Price ++
Margine
APPLE JUICE
100 4,100 410 205 4,715
10 410 41 21 472
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
6,760 676 338 7,774
Msc & Service
Cost Price ++
Margine

FRESH PINEAPPLE JUICE


100 1,500 150 75 1,725
10 150 15 8 173
100 1,140 114 57 1,311
100 60 6 3 69
60 1,050 105 53 1,208
3,900 390 195 4,485
Msc & Service
Cost Price ++
Margine

SOURSOP JUICE
100 3,000 300 150 3,450
100 1,140 114 57 1,311
100 60 6 3 69
60 1,050 105 53 1,208
5,250 525 263 6,038
Msc & Service
Cost Price ++
Margine

WATERMELON JUICE
200 400 40 20 460
150 95 9 5 109
60 1,050 105 53 1,208
100 60 6 3 69
1,605 160 80 1,845
Msc & Service
Cost Price ++
Margine

MIX JUICE
APPLE KIWI
100 4,100 410 205 4,715
50 2,200 220 110 2,530
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
8,550 855 428 9,833
Msc & Service
Cost Price ++
Margine

MANGO BANANA
100 2,500 250 125 2,875
100 1,458 146 73 1,677
2 520 52 26 598
100 1,140 114 57 1,311
100 60 6 3 69
60 1,050 105 53 1,208
6,728 673 336 7,738
Msc & Service
Cost Price ++
Margine

MANGO DRAGON
100 2,500 250 125 2,875
100 2,083 208 104 2,396
2 520 52 26 598
100 1,140 114 57 1,311
100 60 6 3 69
60 1,050 105 53 1,208
7,353 735 368 8,456
Msc & Service
Cost Price ++
Margine

ORANGE APPLE
100 2,700 270 135 3,105
100 4,100 410 205 4,715
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
9,050 905 453 10,408
Msc & Service
Cost Price ++
Margine
ORANGE MANGO
100 2,700 270 135 3,105
100 3,000 300 150 3,450
2 520 52 26 598
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
8,470 847 424 9,741
Msc & Service
Cost Price ++
Margine

ORANGE PINEAPPLE
100 2,700 270 135 3,105
100 1,500 150 75 1,725
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
6,450 645 323 7,418
Msc & Service
Cost Price ++
Margine

ORANGE SOURSOP
100 2,700 270 135 3,105
100 3,000 300 150 3,450
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
7,950 795 398 9,143
Msc & Service
Cost Price ++
Margine

APPLE PINEAPPLE
100 1,500 150 75 1,725
100 3,000 300 150 3,450
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
6,750 675 338 7,763
Msc & Service
Cost Price ++
Margine

PINEAPPLE CUCUMBER (With Lemon)


100 1,500 150 75 1,725
50 750 75 38 863
15 225 23 11 259
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
4,725 473 236 5,434
Msc & Service
Cost Price ++
Margine

WATERMELON ORANGE
200 400 40 20 460
100 2,700 270 135 3,105
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
5,350 535 268 6,153
Msc & Service
Cost Price ++
Margine

WATERMELON PINEAPPLE
200 400 40 20 460
100 1,500 150 75 1,725
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
4,150 415 208 4,773
Msc & Service
Cost Price ++
Margine

SOURSOP ORANGE
100 3,000 300 150 3,450
100 1,140 114 57 1,311
100 2,700 270 135 3,105
60 1,050 105 53 1,208
100 60 6 3 69
7,950 795 398 9,143
Msc & Service
Cost Price ++
Margine

SOURSOP GUAVA
100 3,000 300 150 3,450
100 1,140 114 57 1,311
100 1,500 150 75 1,725
60 1,050 105 53 1,208
100 60 6 3 69
6,750 675 338 7,763
Msc & Service
Cost Price ++
Margine

MANGO MILK
100 2,500 250 125 2,875
20 1,667 167 83 1,917
2 520 52 26 598
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
7,337 734 367 8,437
Msc & Service
Cost Price ++
Margine

PINEAPPLE MILK
100 1,500 150 75 1,725
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
4,150 415 208 4,773
Msc & Service
Cost Price ++
Margine

WATERMELON MILK
200 400 40 20 460
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
3,050 305 153 3,508
Msc & Service
Cost Price ++
Margine
GUAVA LEMON
100 1,500 150 75 1,725
20 300 30 15 345
100 1,140 114 57 1,311
60 1,050 105 53 1,208
100 60 6 3 69
4,050 405 203 4,658
Msc & Service
Cost Price ++
Margine

GUAVA MILK
100 1,500 150 75 1,725
100 1,140 114 57 1,311
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
5,290 529 265 6,084
Msc & Service
Cost Price ++
Margine

STRAWBERRY FRESH JUICE


75 5,625 563 281 6,469
100 63 6 3 73
5 357 36 18 411
20 2,667 267 133 3,067
60 1,050 105 53 1,208
100 60 6 3 69
9,822 982 491 11,295
Msc & Service
Cost Price ++
Margine

STRAWBERRY MILK
75 5,625 563 281 6,469
200 1,540 154 77 1,771
5 357 36 18 411
15 2,000 200 100 2,300
60 1,050 105 53 1,208
100 60 6 3 69
10,632 1,063 532 12,227
Msc & Service
Cost Price ++
Margine

STRAWBERRY BANANA
75 5,625 563 281 6,469
15 2,000 200 100 2,300
5 357 36 18 411
100 1,458 146 73 1,677
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
12,090 1,209 605 13,904
Msc & Service
Cost Price ++
Margine

GUAVA ORANGE
100 1,500 150 75 1,725
100 1,140 114 57 1,311
100 2,700 270 135 3,105
60 1,050 105 53 1,208
100 60 6 3 69
6,450 645 323 7,418
Msc & Service
Cost Price ++
Margine

GUAVA KIWI
100 1,500 150 75 1,725
100 1,140 114 57 1,311
50 2,200 220 110 2,530
60 1,050 105 53 1,208
100 60 6 3 69
5,950 595 298 6,843
Msc & Service
Cost Price ++
Margine

GUAVA LEMON
100 1,500 150 75 1,725
100 1,140 114 57 1,311
15 225 23 11 259
60 1,050 105 53 1,208
100 60 6 3 69
3,975 398 199 4,571
Msc & Service
Cost Price ++
Margine

SOURSOP GUAVA
100 3,000 300 150 3,450
100 1,140 114 57 1,311
100 1,500 150 75 1,725
60 1,050 105 53 1,208
100 60 6 3 69
6,750 675 338 7,763
Msc & Service
Cost Price ++
Margine

SOURSOP MILK
100 3,000 300 150 3,450
200 1,540 154 77 1,771
60 1,050 105 53 1,208
100 60 6 3 69
5,650 565 283 6,498
Msc & Service
Cost Price ++
Margine

LEMON SQUASH
30 450 45 23 518
60 1,050 105 53 1,208
1 7,000 700 350 8,050
100 60 6 3 69
8,560 856 428 9,844
Msc & Service
Cost Price ++
Margine

APPLLE SQUASH
90 1,026 103 51 1,180
60 1,050 105 53 1,208
1 7,000 700 350 8,050
100 60 6 3 69
9,136 914 457 10,506
Msc & Service
Cost Price ++
Margine

ORANGE SQUASH
90 1,026 103 51 1,180
60 1,050 105 53 1,208
1 7,000 700 350 8,050
100 60 6 3 69
9,136 914 457 10,506
Msc & Service
Cost Price ++
Margine

STRAWBERRY SQUASH
20 2,667 267 133 3,067
30 525 53 26 604
1 7,000 700 350 8,050
100 60 6 3 69
10,252 1,025 513 11,789
Msc & Service
Cost Price ++
Margine

NEW BEVERAGE MENU ENGENERING BAR


FANTASTIC FOUR SMOOTHIES BOWL
30 2,250 225 113 2,588
50 750 75 38 863
150 300 30 15 345
100 2,500 250 125 2,875
30 525 53 26 604
100 60 6 3 69
6,325 633 316 7,343
Msc & Service
Cost Price ++
Margine

MANGO POKCOY
200 2,280 228 114 2,622
20 2,667 267 133 3,067
10 300 30 15 345
30 525 53 26 604
100 60 6 3 69
5,832 583 292 6,706
Msc & Service
Cost Price ++
Margine

LYCHEE ICE TEA


30 3,600 360 180 4,140
1 1,348 135 67 1,550
200 500 50 25 575
30 525 53 26 604
100 60 6 3 69
6,033 603 302 6,938
Msc & Service
Cost Price ++
Margine

BROCCOLI WITH KALE SMOOTHIES BOWL


20 383 38 19 441
20 500 50 25 575
100 3,417 342 171 3,929
50 5,294 529 265 6,088
10 146 15 7 168
10 367 37 18 422
5 63 6 3 72
20 1,833 183 92 2,108
30 525 53 26 604
12,527 1,253 626 14,406
Msc & Service
Cost Price ++
Margine

KIWI WITH APPLE SMOOTHIES BOWL


75 3,300 330 165 3,795
100 4,100 410 205 4,715
20 2,600 260 130 2,990
50 775 78 39 892
20 2,400 240 120 2,760
10 330 33 17 380
20 300 30 15 345
10 367 37 18 422
10 146 15 7 168
5 63 6 3 72
20 1,833 183 92 2,108
20 167 17 8 192
30 900 90 45 1,035
30 525 53 26 604
17,805 1,781 890 20,476
Msc & Service
Cost Price ++
Margine
Selling Price Cost % Ideal Selling price Cost%

28,000 37% 33,000 31%


1,353 1,353
26,647 31,647
17,628 34% 22,628 28%

28,000 59% 33,000 50%


2,170 2,170
25,830 30,830
11,362 56% 16,362 47%
28,000 33% 33,000 28%
1,210 1,210
26,790 31,790
18,726 30% 23,726 25%

28,000 37% 33,000 31%


1,345 1,345
26,655 31,655
17,690 34% 22,690 28%

28,000 36% 33,000 30%


1,301 1,301
26,699 31,699
18,026 32% 23,026 27%

28,000 36% 33,000 31%


1,332 1,332
26,668 31,668
17,788 33% 22,788 28%

28,000 46% 33,000 39%


1,664 1,664
26,336 31,336
15,244 42% 20,244 35%

28,000 35% 33,000 30%


1,283 1,283
26,717 31,717
18,165 32% 23,165 27%

26,000 50% 29,000 45%


1,703 1,703
24,297 27,297
12,946 47% 15,946 42%
26,000 31% 29,000 28%
1,052 1,052
24,949 27,949
17,939 28% 20,939 25%

26,000 30% 29,000 27%


1,013 1,013
24,987 27,987
18,236 27% 21,236 24%

26,000 26% 29,000 23%


879 879
25,121 28,121
19,261 23% 22,261 21%

26,000 29% 29,000 26%


973 973
25,027 28,027
18,538 26% 21,538 23%

26,000 31% 29,000 28%


1,058 1,058
24,943 27,943
17,893 28% 20,893 25%

26,000 31% 29,000 28%


1,058 1,058
24,943 27,943
17,893 28% 20,893 25%

26,000 31% 29,000 28%


1,048 1,048
24,952 27,952
17,964 28% 20,964 25%
26,000 28% 29,000 25%
960 960
25,040 28,040
18,639 26% 21,639 23%

26,000 36% 29,000 32%


1,210 1,210
24,790 27,790
16,721 33% 19,721 29%

26,000 33% 29,000 30%


1,117 1,117
24,883 27,883
17,433 30% 20,433 27%

26,000 44% 29,000 40%


1,504 1,504
24,496 27,496
14,470 41% 17,470 36%
35,000 60% 45,000 47%
2,738 2,738
32,262 42,262
14,012 57% 24,012 43%

35,000 59% 45,000 46%


2,714 2,714
32,286 42,286
14,195 56% 24,195 43%
35,000 37% 45,000 29%
1,688 1,688
33,312 43,312
22,060 34% 32,060 26%

35,000 75% 45,000 58%


3,407 3,407
31,593 41,593
8,880 72% 18,880 55%
35,000 49% 45,000 38%
2,221 2,221
32,779 42,779
17,972 45% 27,972 35%

19,000 29% 20,000 27%


709 709
18,291 19,291
13,566 26% 14,566 24%

19,000 35% 20,000 33%


866 866
18,135 19,135
12,365 32% 13,365 30%

19,000 29% 20,000 27%


714 714
18,286 19,286
13,523 26% 14,523 25%
19,000 41% 20,000 39%
1,014 1,014
17,986 18,986
11,226 38% 12,226 36%

19,000 24% 20,000 22%


585 585
18,415 19,415
14,515 21% 15,515 20%

19,000 32% 20,000 30%


788 788
18,213 19,213
12,963 29% 13,963 27%

19,000 10% 20,000 9%


241 241
18,759 19,759
17,155 9% 18,155 8%
23,000 43% 26,000 38%
1,283 1,283
21,718 24,718
13,168 39% 16,168 35%

23,000 34% 26,000 30%


1,009 1,009
21,991 24,991
15,262 31% 18,262 27%

23,000 37% 26,000 33%


1,103 1,103
21,897 24,897
14,544 34% 17,544 30%

23,000 45% 26,000 40%


1,358 1,358
21,643 24,643
12,593 42% 15,593 37%
23,000 42% 26,000 37%
1,271 1,271
21,730 24,730
13,260 39% 16,260 34%

23,000 32% 26,000 29%


968 968
22,033 25,033
15,583 29% 18,583 26%

23,000 40% 26,000 35%


1,193 1,193
21,808 24,808
13,858 36% 16,858 32%

23,000 34% 26,000 30%


1,013 1,013
21,988 24,988
15,238 31% 18,238 27%

23,000 24% 26,000 21%


709 709
22,291 25,291
17,566 21% 20,566 19%

23,000 27% 26,000 24%


803 803
22,198 25,198
16,848 24% 19,848 21%

23,000 21% 26,000 18%


623 623
22,378 25,378
18,228 19% 21,228 16%

23,000 40% 26,000 35%


1,193 1,193
21,808 24,808
13,858 36% 16,858 32%

23,000 34% 26,000 30%


1,013 1,013
21,988 24,988
15,238 31% 18,238 27%

23,000 37% 27,000 31%


1,101 1,101
21,900 25,900
14,563 34% 18,563 28%

23,000 21% 27,000 18%


623 623
22,378 26,378
18,228 19% 22,228 16%

23,000 15% 27,000 13%


458 458
22,543 26,543
19,493 14% 23,493 11%
23,000 20% 27,000 17%
608 608
22,393 26,393
18,343 18% 22,343 15%

23,000 26% 27,000 23%


794 794
22,207 26,207
16,917 24% 20,917 20%

25,000 45% 27,000 42%


1,473 1,473
23,527 25,527
13,705 42% 15,705 38%

25,000 49% 27,000 45%


1,595 1,595
23,405 25,405
12,773 45% 14,773 42%

25,000 56% 27,000 51%


1,814 1,814
23,186 25,186
11,096 52% 13,096 48%

25,000 30% 26,000 29%


968 968
24,033 25,033
17,583 27% 18,583 26%

23,000 30% 26,000 26%


893 893
22,108 25,108
16,158 27% 19,158 24%

23,000 20% 26,000 18%


596 596
22,404 25,404
18,429 18% 21,429 16%

23,000 34% 26,000 30%


1,013 1,013
21,988 24,988
15,238 31% 18,238 27%

25,000 26% 27,000 24%


848 848
24,153 26,153
18,503 23% 20,503 22%

30,000 33%
1,284
28,716
20,156 30%

30,000 35%
1,370
28,630
19,494 32%
30,000 35%
1,370
28,630
19,494 32%

30,000 39%
1,538
28,462
18,211 36%

37,000 20% 45,000 16%


949 949
36,051 44,051
29,726 18% 37,726 14%

25,000 27%
875
24,125
18,294 24%
19,000 37%
905
18,095
12,062 33%

45,000 32%
1,879
43,121
30,594 29%

45,000 46%
2,671
42,329
24,524 42%
COST PRICE SUPLIER
BAR PRODUCT FORESTHREE

DESCRIPTION PRICE UNIT PACKAGING

Cleo Galon 12,000 1GLN Water


Cleo Btl 30,000 24BTL Water
Blueberry Jam 43,000 1S'Jhar Jam
Chia Seeds 13,000 1Btl Seeds
Anchor Cream Cheese 126,000 1Pack Chesee
Corn Flakes 53,000 1Pack Flakes
Delmonte Peach Can 53,000 1Can Can
Fresh Juice Apple 57,000 1Jhar Fresh Juice
Fresh Juice Guava 57,000 1Jhar Fresh Juice
Fresh Juice Mango 57,000 1Jhar Fresh Juice
Fresh Juice Orange 57,000 1Jhar Fresh Juice
Fresh Juice Pineapple 57,000 1Jhar Fresh Juice
Fresh Juice Sirsak 57,000 1Jhar Fresh Juice
Genova Apple Syp 90,000 1Btl Syrup
Genova Capucino Powder 130,000 1Pack Powder
Genova Caramel Syp 90,000 1Btl Syrup
Genova Green Apple Syp 90,000 1Btl Syrup
Genova Green Tea Powder 130,000 1Pack Powder
Genova Mango Blend 100,000 1Btl Syrup
Genova Strawberry Blend 100,000 1Btl Syrup
Genova Kiwi Syp 90,000 1Btl Syrup
Genova Matcha Powder 150,000 1Pack Powder
Genova Strawberry Syp 90,000 1Btl Syrup
Genova Taro Powder 130,000 1Pack Powder
Genova Lychee Syp 90,000 1Btl Syrup
Gulanas Gula Cair 87,500 1Jhar Syrup
Kelapa Muda 10,000 1Whole Fruit
Madu Nusantara 85,000 1Btl Honey
Ice Cream Choco 127,050 1Pale Ice Cream
Ice Cream Green Tea 127,050 1Pale Ice Cream
Ice Cream Vanilla 127,050 1Pale Ice Cream
Ice Cream Strawberry 127,050 1Pale Ice Cream
Mariza Topping Chocolate 24,000 1Btl Topping
Mariza Topping Strawberry 25,000 1Btl Topping
Milk Pasteurisasi 7,700 1Pack Milk
Yougurt 12,300 1Pack Yougurt
Nutella Choco 123,000 1Btl Choco
Oreo 8,500 1Pack Choco
Peanut Butter 85,000 1Pack Butter
Choco sauce 140,000 1Jhar Choco
Soda Can 110,000 Carton Softdrink
Coke 1,5ltr 15,000 1Btl Softdrink
Soda Can 7,000 1Can Softdrink
Topping Choco Chip 65,000 Pack Choco
Topping Roma Cracker 8,500 Pack Creckers
Topping Granola Cinamon Honey 110,000 Pack Topping
Topping Oatmeals 52,000 Pack Topping
Topping Raisin 55,000 Pack Topping
Biji Selasih 12,000 1Btl Topping
Nutry jelly 4,750 1Pack Topping
Nutry jelly Strawberry 4,600 1Pack Topping
Fresh Apple Green 41,000 Kg Fruit
Fresh Naga Merah 25,000 Kg Fruit
Fresh Kiwi 44,000 Kg Fruit
Fresh Mango 30,000 Kg Fruit
Fresh Strawberry 15,000 gram Fruit
Frozen Sirsak 30,000 Kg Fruit
Fresh Guava 15,000 Kg Fruit
Vegetables Kale 30,000 gram Fruit
Fresh Lemon Yellow Local 15,000 Kg Fruit
Vegetables Mint Leave 9,000 gram Vegetables
Fresh Passion 33,000 Kg Fruit
Vegetables Parsley 7,500 gram Vegetables
Fresh Pineapple Kupas 9,000 gram Fruit
Fresh Pineapple Utuh 8,000 gram Fruit
Pisang Ambon 17,500 Sisir Fruit
Fresh Sunkise 27,000 Kg Fruit
Fresh Water Melon 10,000 Whole Fruit
Frozen Strawberry 60,000 Kg Fruit
Lychee Can 31,000 Can Fruit
UOM

19ltr
550 ml

50 gr
1Kg
500gr
825gr
5000ml
5000ml
5000ml
5000ml
5000ml
5000ml
750ml
1Kg
750ml
750ml
1Kg
750ml
750ml
750ml
1Kg
750ml
1Kg
750ml
5000ml
600ml
650ml
8Kg
8Kg
8Kg
8Kg
350gr
350gr
1Ltr
1Ltr
680gr
14pcs
680gr
5000ml
24can
1500ml
330ml
1Kg
14Pcs
480gr
800gr
1Kg
50gr
5Pack
5Pack
1000gr
1000gr/2 Whole
1000gr
1000gr
200gr
1000gr
1000gr
200gr
1000gr
200gr
1000gr
500gr
500gr
600gr
12pcs
1000gr
1Whole
1000gr
565gr
RECIPE NEW SMOOTHIES
TESTING DRINK NEW MENU
FORESTHREE BAR

Qty Oz/Gr Description Methode Glass

Pineapple Kale
100 Milk Pasteurisasi
100 Fresh Pineapple Juice
20 Kale
Blend
100 Fresh Pineapple
100 Banana
60 Symple Syp

Avocado Beet
100 Beetroot
100 Milk Pasteurisasi
50 Fresh Strawberry
Blend
20 Spinach/Bayam
5 Chia Seeds
1//2 Avocado Fruit

Mango Beet
100 Beetroot
Blend
150 Mango Fruit

JUICE
No Name #1
Raspberry Fruit
Banana Blend
Apple Fruit

No Name #2
Red Grapefruit
Ginger
Apple

No Name #3
Strawberry Fruit
Kiwi Fruit
Apple Fruit

No Name #4
Apple
Mint Leave
Ginger
No Name #5
Strwaberry
Apple
Ginger

No Name #6
Apple
Elderflower
Ginger

No Name #7
Carrot
Apple
Gingger

No Name #8
Strawberry
Elderflower
Banana

No Name #9
Passion Fruit
Apple
Ginger

No Name #10
Celery
Carrot
Apple

No Name #11
Strawberry
Banana
Apple

No Name #12
Red Bell Pepper
Apple
Lemon

No Name #13
Avocado
Lemon
Apple
No Name #14
Pineapple
Passion
Apple

No Name #15
Red Grapefruit
Passion
Apple

No Name #16
Celery
Lemon
Apple

No Name #17
Beetroot
Fennel (Adas)
Apple

No Name #18
Beetroot
Carrot
Ginger

No Name #19
Spinach
Pineapple
Apple

No Name #20
Brocoli
Gingger
Fennel
Pineapple
Apple

No Name #21
Beetroot
Avocado
Banana
Pineapple
Apple
No Name #22
Brocoli
Spinach
Avocado
Apple
Lemon

No Name #23
Cucumber
Kale
Brocoli
Spinach
Lemon

No Name #24
Peas
Avocado
Celery
Kale
Apple

No Name #25
Cucumber
Kale
Brocoli
Spinach
Apple

No Name #26
Brocoli
Ginger
Fennel
Carrot
Lemon

SHAKE
No Name #27
Avocado
Banana
Vanilla Milk

No Name #28
Mint Leave
Banana
Vanilla Milk
No Name #29
Espresso
Vanilla Milk

No Name #30
Strawberry
Banana
Vanilla Milk

No Name #31
Banana
Vanilla Milk

No Name #32
Lemon
Banana
Vanilla Milk

No Name #33
Raspberry
Banana
Vanilla Milk

SHOOT
No Name #34
Fennel
Apple

No Name #35
Brocoli
Apple

No Name #36
Beetroot
Apple

No Name #37
Ginger
Apple

HANDMEALS
No Name #38
Avocado
Banana
Plant Protein
Choco Almond Milk

No Name #39
Acai
Strawberry
Banana
Granola
Almond Milk

Candy Striper
Water Melon
Vanilla Ice Cream
Fresh Lemon Juice
Strawerry syp
Symple Syp

Green Hornet
Kiwi Fruit
Apple Fruit
Vanilla Powder
Vanilla Ice Cream
Blue Curacao Syp
Passion Syp

The Dragon tatto


Dragon Fruit
Strawberry Fruit
Symple Syp
Vanilla Ice Cream
Strawberry Syp
Lemon Squeezed

Purple Heze
Vanilla Ice Cream
Symple Syp
Blue Curacao Syp
Blueberries
Lychee Fruit
Fresh Milk
Garnish Abrv
COGS BAR PRODUCT RETAIL 500ml
FORESTHREE

U.O.M Qty Cost


Description Unit Packaging U.O.M Unit Cost
Cost By Recipe By Recipe
MANGO JUICE
Fresh Mango Kg Fruit 1,000 30,000 30 100 3,000
Mango Juice Jhar Fresh Juice 5,000 57,000 11 300 3,420
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18 60 1,050

GUAVA JUICE
Fresh Guava Red Kg Fruit 1,000 15,000 15 150 2,250
Guava Juice Jhar Fresh Juice 5,000 57,000 11 300 3,420
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18 75 1,313

APPLE JUICE
Green Apple Kg Fruit 1,000 41,000 41 100 4,100
Apple Juice Jhar Fresh Juice 5,000 57,000 11 300 3,420
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18 60 1,050

FRESH PINEAPPLE JUICE


Fresh Pineaplle Kg Fruit 600 9,000 15 100 1,500
Pineapple Juice Jhar Fresh Juice 5,000 57,000 11 100 1,140
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18 60 1,050

SOURSOP JUICE
Fresh Soursoup Kg Fruit 1,000 30,000 30 100 3,000
Sirsak Juice Jhar Fresh Juice 5,000 57,000 11 300 3,420
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple Syrup Jhar Syrup 5,000 87,500 18 60 1,050

GREEN HOPPER
Apple Juice Jhar Fresh Juice 5000 57000 11 200 2,280
Kale Pack Vegetables 200 30000 150 10 1,500
Banana Frozen Sisir Fruit 12pcs 17500 15 100 1,458
Green Apple Apple Fruit Kg Fruit 1000 41000 41 50 2,050
Parsley Pack Vegetables 200 7500 38 5 188
Green Apple Syrup Btl Syp 750 90000 120 10 1,200
Bottle Retail Pack Btl 100 90,000 900
Homemade Symple syrup Jhar Syp 5000 87500 18 60 1,050
Andi Uk
Miscellanous Service Charge Total
Selling Price Cost %
10% Cost 5% Cost Price
CE
300 150 3,450
342 171 3,933
900
105 53 1,208
9,491 35,000 27%

CE
225 113 2,588
342 171 3,933
900
131 66 1,509
8,930 35,000 26%

E
410 205 4,715
342 171 3,933
900
105 53 1,208
10,756 35,000 31%

E JUICE
150 75 1,725
114 57 1,311
900
105 53 1,208
5,144 35,000 15%

CE
300 150 3,450
342 171 3,933
900
105 53 1,208
9,491 35,000 27%

ER
228 114 2,622
150 75 1,725
146 73 1,677
205 103 2,358
19 9 216
120 60 1,380
900
105 53 1,208
12,085 35,000 35%

Centres d'intérêt liés