S. No.

Item Name Selling Price

Lemonade
1 Homemade Lemonade 250
2 Mint Lemonade 250
3 Strawberry lemonade 250
4 Watermelon Lemonade 250
5 Basil Orgeat Lemonade 250
6 Blueberry lemonade 250
Coolers
7 Sangria 250
8 Mix Fruit Punch 250
9 Imlee Aloo Bukhara 250
10 Guava cooler 250
11 KBC SMASH 250
Slushes
12 Pina Colada 300
13 Lychi Colade 300
14 Strawberry Banana Smoothie 300
15 Peach Margarita 300
16 Strawberry margarita 300
Ice Tea
17 Lemon ice tea 250
18 Peach Ice tea 300
19 Grey Fox 250
20 Lemongrass Ginger Ice Tea 250
Coffee & Tea
21 Ice Americano 300
22 Vanilla Latte 300
23 Herbal green tea 200
Mocktails
24 Guava Spice 250
25 Bloody mery 250
26 Peachy Lychi 250
27 Tropical Mojito 250
28 Thyme off 250
29 Strawberry Cucumber Mojito 250
30 Guava Cooler 250
31 Grapefruit Paloma 250
Detox
32 Super Green Detox 300
33 ABC Detox 300
Fresh Juices
34 Strawerry Orange 300
35 Orange 300
36 Apple Carrot 300
37 Pomegranate 300
38 Falsa 300
39 Water melon 300
1 Homemade Lemonade GM/ML Unit Cost Total Cost

1 Lemon Juice 30 0.93 27.90

2 Fresh orange 10 0.44 4.38
3 Sugar Syrup 30 0.09 2.70
4 Water 100 0.00 0.47
5 Ice 60 0.03 1.50
TOTAL 36.95

2 Mint Lemonade GM/ML

1 Lemon Juice 30 0.93 27.90

2 Sugar Syrup 30 0.09 2.70
3 Mint 10 0.30 3.00
4 ice 60 0.03 1.50
5 7up 60 0.17 10.10
TOTAL 45.20

3 Strawberry lemonade GM/ML

1 Lemon Juice 30 0.93 27.90

2 Sugar Syrup 30 0.09 2.70
3 Fresh Strawberry 20 0.63 12.50
4 ice 60 0.03 1.50
5 7up 60 0.17 10.10
TOTAL 54.70

4 Watermelon Lemonade GM/ML

1 Lemon Juice 30 0.93 27.90

2 Sugar Syrup 30 0.09 2.70
3 Water melon 30 0.05 1.50
4 black salt 5 0.20 1.00
5 7up 60 0.17 10.10
TOTAL 43.20

6 Basil Orgeat Lemonade GM/ML

1 Fresh Basil 10 0.63 6.25

2 Almond 10 1.50 15.00
3 Lemon 20 0.97 19.35
4 ice 60 0.03 1.50
5 Sugar Syrup 30 0.09 2.70
TOTAL 44.80

Blueberry lemonade UOM Rate Amount

1 fresh blue berry 10.00 gm 4.80 48.00

2 lemon 15.00 gm 0.97 14.52
3 Sugar Syrup 30.00 gm 0.09 2.70
4 7up 60.00 ml 0.17 10.10

TOTAL 75.32
Pics Selling Price FC%
250.0 14.78%

Pics Selling Price FC%

250.0 18.08%

pics Selling Price FC%

250.0 21.88%

pics Selling Price FC%

250.0 17.28%

pics Selling Price FC%

250.0 17.92%
Pics Selling Price FC%
250.0 30.13%
1 Sangria GM/ML Unit Cost Total Cost

1 Red Grapes Juice 30 0.30 8.96

2 Orange juice 30 0.44 13.14
3 Apple Juice 20 0.23 4.50
4 Sugar Syrup 20 0.09 1.80
5 Lemon Juice 10 0.93 9.30

TOTAL 37.70

3 Mix Fruit Punch GM/ML Unit Cost Total Cost

1 Pineapple juice 30 0.36 10.84

2 Orange Juice 30 0.44 13.14
3 Apple Juice 20 0.23 4.50
4 Lemon Juice 10 0.93 9.30
5 Sugar Syrup 20 0.09 1.80
TOTAL 39.58

4 Imlee Aloo Bukhara GM/ML Unit Cost Total Cost

1 Imlee 30 0.40 12.00

2 Aloo Bukhara 10 1.00 10.00
3 Zeera 5 3.00 15.00
4 Suger 30 0.18 5.25
5 Lemon Juice 10 0.93 9.30
TOTAL 51.55

5 Guava cooler GM/ML Unit Cost Total Cost

1 Fresh Guava 60 0.09 5.10

2 black salt 5 0.20 1.00
3 sugar syrup 30 0.09 2.70
4 Lemon Juice 20 0.93 18.60
5 7up 50 0.17 8.42
TOTAL 35.82

6 KBC SMASH GM/ML Unit Cost Total Cost

1 Fresh kiwi 50 0.60 29.75

2 Basil 5 0.63 3.13
3 Cucumber 20 0.15 3.00
4 Lemon Juice 20 0.93 18.60
5 Sugar Syrup 20 0.09 1.80
TOTAL 56.28
Pics Selling Price FC%
250.0 15.08%

pics Selling Price FC%

250.0 15.83%

pics Selling Price FC%

250.0 20.62%

pics Selling Price FC%

250.0 14.33%

Seasonal

Pics Selling Price FC%

250.0 22.51%
` Pina Colada GM/ML Unit Cost Total Cost pics

1 Pineapple juice 30 0.36 10.84

2 Pineapple tin 20 0.73 14.51
3 Coconut powder 10 1.60 16.00
4 Coconut crush 5 2.85 14.25
5 Sugar Syrup 20 0.09 1.80
TOTAL 57.41

2 Lychi colade GM/ML Unit Cost Total Cost pics

1 Pineapple juice 30 0.36 10.84

2 Lychee Tin 20 0.82 16.37
3 Coconut powder 10 1.60 16.00
4 Coconut crush 5 2.85 14.25
5 Suger 20 0.18 3.50
TOTAL 60.96

4 Strawberry banana smoothie GM/ML Unit Cost Total Cost pics

1 Fresh Strawberry 50 0.63 31.25

2 Banana 1 11.67 11.67
3 NESTLE YOGURT 30 0.48 14.25
4 Sugar Syrup 30 0.09 2.70
5 Ice 60 0.03 1.50
TOTAL 61.37

5 Peach Margarita GM/ML Unit Cost Total Cost pics

1 Fresh Peach 60 0.20 12.00

2 Lemon Juice 30 0.93 27.90
3 Sugar Syrup 30 0.09 2.70
4 Ice 60 0.03 1.50
5 TOTAL 44.10
6 Strawberry margarita GM/ML Unit Cost Total Cost pics

1 Fresh Strawberry 50 0.63 31.25

2 Lemon Juice 30 0.93 27.90
3 Sugar Syrup 30 0.09 2.70
4 Ice 60 0.03 1.50
TOTAL 63.35
Selling Price FC%
300.0 19.14%

Selling Price FC%

300.0 20.32%

Selling Price FC%

300.0 20.46%

Selling Price FC%

300.0 14.70%

Seasonal
Selling Price FC%
300.0 21.12%

Seasonal
1 Lemon ice tea GM/ML Unit Cost Total Cost

1 Tea Bag LiptoN 1 12.00 12.00

2 Lemon Juice 20 0.93 18.60
3 Sugar Syrup 30 0.09 2.70
4 Ice 60 0.03 1.50
-
TOTAL 34.80

2 Peach Ice tea GM/ML Unit Cost Total Cost

-
1 Tea bag Lipton 1 12.00 12.00
2 Lemon Juice 20 0.93 18.60
3 peach syrup 20 3.57 71.43
4 ice 60 0.03 1.50
5 -
TOTAL 103.53

Grey Fox UOM Rate Amount

1 Earl Grey syrup 50.00 ml 0.19 9.50

2 Lemon juice 15.00 ml 0.93 13.95
3 Aquafaba , egg white 1.00 Pcs 28.17 28.17
4 ice 60.00 ml 0.03 1.50
5 7up 50.00 ml 0.17 8.42
TOTAL 61.53

Lemongrass Ginger Ice Tea UOM Rate Amount

1 Lemongrass Syrup 40.00 ml 0.65 26.10

2 Ginger Syrup 10.00 ml 0.15 1.53
3 tea 1.00 Bag 12.00 12.00
4 Lemon 15.00 ml 0.74 11.07
5 ice 60.00 gm 0.03 1.50
TOTAL 52.20
pics Selling Price FC%
250.0 13.92%

pics Selling Price FC%

300.0 34.51%

Pics Selling Price FC%

250.0 24.61%
Earl Grey Syrup
Earl Grey Satche 5 20
Sugar Syrup 1000 0.09
1000 0.19

Pics Selling Price FC%

250.0 20.88%
Lemon Grass Syrup
Lemon Grass 300 grams
Sugar Syrup 1000
1000
Ginger Syrup
Ginger 100 grams
Sugar Syrup 1000 ml
1000
 100
90
190

1.875 562.5
0.09 90
0.6525 652.5

0.625 62.5
0.09 90
0.1525 152.5
2 Ice Americano GM/ML Unit Cost Total Cost

1 coffee shot 1 49.14 49.14

2 sugar Syrup 30 0.09 2.70
3 Ice 60 0.03 1.50
4 water 60 0.00 0.28
5 -
TOTAL 53.63

3 Vanilla Latte GM/ML Unit Cost Total Cost

1 coffee shot 1 49.14 49.14

2 milk 30 0.24 7.20
3 vanilla syrup 20 3.57 71.40
4 Ice 60 0.03 1.50
5 -
TOTAL 129.24

4 Herbal green tea GM/ML Unit Cost Total Cost

1 green tea bag 1 8.00 8.00

2 cinnoman 5 1.20 6.00
3 lemon 20 0.97 19.35
4 suger 20 0.18 3.50
5 -
TOTAL 36.85
pics Selling Price FC%
300.0 17.88% Coffee Shot Recipe
Coffee Powder 10 Gm 4.9 49
Water 30 ml 0.004737 0.142105
49.14211

pics Selling Price FC%

300.0 43.08%

pics Selling Price FC%

200.0 18.43%
1 Guava Spice GM/ML Unit Cost Total Cost

1 Guava Juice nestle 60 0.25 15.00

2 salt 5 0.04 0.18
3 black pepper 5 1.85 9.25
4 cherry tomatoes 20 2.22 44.44
5 7up 60 0.17 10.10
6 ice 60 0.03 1.50
7 Cocumber 5 0.15 0.75
TOTAL 81.22

2 Bloody mery GM/ML Unit Cost Total Cost

1 Tomato juice 50 0.22 11.00

2 Celery stick 5 0.25 1.25
3 Hot sauce 5 0.47 2.34
4 Salt pepper 5 0.94 4.72
5 Lemon juice 30 0.93 27.90
sugar Syrup 20 0.09 1.80
TOTAL 49.01

3 Peachy Lychi GM/ML Unit Cost Total Cost

1 fresh peach 30 0.20 6.00

2 lychi tin 30 0.82 24.55
3 pineapple juice 20 0.36 7.23
4 Sugar Syrup 20 0.09 1.80
5 Ice 60 0.03 1.50
TOTAL 41.08

4 Tropical Mojito GM/ML Unit Cost Total Cost

1 fresh fruite any 30 0.05 1.50

2 Lemon Juice 30 0.93 27.90
3 Sugar Syrup 20 0.09 1.80
4 Mint 5 0.30 1.50
5 Ice 60 0.03 1.50
TOTAL 34.20

Thyme off Quantity UOM Rate Amount

1 Thyme Syrup 30.00 ml 0.59 17.70

2 Lemon Juice 15.00 ml 0.93 13.95
3 7up 60.00 ml 0.17 10.10
4 Ice 60.00 gm 0.03 1.50

TOTAL 43.25

Strawberry Cucumber Mojito UOM Rate Amount

1 Strawberry fresh 20.00 gm 0.63 12.50

2 Lemon Juice 15.00 ml 0.93 13.95
3 Sugar Syrup 30.00 ml 0.09 2.70
4 ice 60.00 gm 0.03 1.50
5 7up 60.00 ml 0.17 10.10
TOTAL 40.75

Guava Cooler UOM Rate Amount

1 Fresh Guava 50.00 gm 0.09 4.25

2 Black Salt 2.00 gm 0.20 0.40
3 Red Pepper 2.00 gm 0.90 1.80
4 Lemon Juice 15.00 ml 0.93 13.95
5 Sugar Syrup 30.00 ml 0.09 2.70
6 7up 60.00 ml 0.17 10.10
TOTAL 33.20

Grapefruit Paloma UOM Rate Amount

1 Grapefruit juice 60.00 ml 0.63 37.50

2 Lemon juice , zest 15.00 ml 0.93 13.95
4 Salt 2.00 gm 0.04 0.07
5 7up 60.00 ml 0.17 10.10
TOTAL 61.62
pics Selling Price FC%
250.0 32.49%

pics Selling Price FC%

250.0 19.60%

Salt & Pepper

Salt 2.50 gm 0.04 0.09
Black Pepper 2.50 gm 1.85 4.63
Total 5.00 gm 0.94 4.72

pics Selling Price FC%

250.0 16.43%

Seasonal

pics Selling Price FC%

250.0 13.68%

Pics Selling Price FC%

250.0 17.30%
Thyme Syrup
Thyme 100.00 grm 5.00 500.00
Sugar Syrup 1,000.00 ml 0.09 90.00
 1,000.00 0.59 590.00

Pics Selling Price FC%

250.0 16.30%

Pics Selling Price FC%

250.0 0.1328

Pics Selling Price FC%

250.0 24.65%
1 Super Green Detox GM/ML Unit Cost Total Cost pics

1 Spinach 20 0.08 1.50

2 Cucumber 30 0.15 4.50
3 Celery stick 20 0.25 5.00
4 Parsley 5 0.68 3.40
5 Green apple 40 0.20 8.00
6 Apple juice 50 0.23 11.25
7 Lemon Juice 20 0.93 18.60
TOTAL 52.25

2 ABC GM/ML Unit Cost Total Cost pics

1 Apple 100 0.20 20.00

2 Beetroot 50 0.07 3.50
3 Carrot 80 0.19 15.12
4 Lemon Juice 20 0.93 18.60
5 Ice 60 0.03 1.50
TOTAL 58.72
Selling Price FC%
300.0 17.42%

Selling Price FC%

300.0 19.57%
1 Strawerry Orange GM/ML Unit Cost Total Cost pics

1 fresh orange 2 15.00 30.00

2 fresh strawberry 40 0.63 25.00
3 Ice 60 0.03 1.50
4 sugar Syrup 10 0.09 0.90
5 -
TOTAL 57.40

2 Orange GM/ML Unit Cost Total Cost pics

-
1 Fresh oranger 3 15.00 45.00
2 Ice 50 0.03 1.25
3 -
4 -
5 -
TOTAL 46.25

3 Apple Carrot GM/ML Unit Cost Total Cost pics

-
1 Fresh apple 200 0.20 40.00
2 Fresh carrot 100 0.19 18.90
3 Ice 60 0.03 1.50
4 sugar Syrup 10 0.09 0.90
5 -
TOTAL 61.30

4 Pomegranate GM/ML Unit Cost Total Cost pics

-
1 fresh pome after peel 200 0.43 86.67
2 ice 60 0.03 1.50
3 sugar Syrup 10 0.12 1.20
4 Black salt 5 0.20 1.00
5 -
TOTAL 90.37

5 Falsa GM/ML Unit Cost Total Cost pics

1 fresh falsa 200 0.22 44.00

2 ice 60 0.03 1.50
3 Sugar Syrup 10 0.09 0.90
4 Black salt 5 0.20 1.00
5 -
TOTAL 47.40
6 Water melon GM/ML Unit Cost Total Cost pics
-
1 fresh watermelon 300 0.05 15.00
2 Ice 60 0.03 1.50
3 Sugar Syrup 10 0.09 0.90
4 -
5 -
TOTAL 17.40
Selling Price FC%
300.0 19.13%

Selling Price FC%

300.0 15.42%

Selling Price FC%

300.0 20.43%

Selling Price FC%

300.0 30.12%

Selling Price FC%

300.0 15.80%
Selling Price FC%
300.0 5.80%