You are on page 1of 20

PRODUCT

NUMBER OF UNITS SOLD ANNUALLY Unit Price

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

1777
2956
2358
8270
7091
1777
2358
26587

13.62
28.66
26.82
40.66
30.45
30.65
27.41

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

2358
5314
10628
17121
11227
10030
4135
60813

18.16
37.59
32.66
38.01
35.26
34.92
33.27

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

0
13584
17720
19479
14763
14165
8851
88562

27.23
55.32
48.99
69.29
52.90
44.84
54.82

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

5314
6493
8270
7672
5314
1777
5314
40154.00

20.00
22.07
18.68
43.77
50.70
31.40
16.93

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

7672
8270
8851
8851
8270
4716
7672
54302

26.84
23.00
45.68
46.26
50.01
47.94
26.61

Input Tax per Unit


1.63
3.44
3.22
4.88
3.65
3.68
3.29
0.00
0.00
2.18
4.51
3.92
4.56
4.23
4.19
3.99
0.00
0.00
3.27
6.64
5.88
8.31
6.35
5.38
6.58
0.00
0.00
2.40
2.65
2.24
5.25
6.08
3.77
2.03
0.00
0.00
3.22
2.76
5.48
5.55
6.00
5.75
3.19
0.00
0.00

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

9449
10030
13584
14165
10628
9449
14165
81470

34.94
28.52
64.09
61.07
64.78
63.80
32.86

Blueberry Muffin
Croissant
Ham and Cheese Croissant
Chocolate Chunk Cookie
Banana Cake
Bavarian Pretzel
Honey Glazed Doughnut
Choco-flavored Doughnut
TOTAL

18899
15344
28348
25392
11227
13584
28928
34243
175965

40.39
22.39
30.06
31.82
35.05
36.77
32.13
27.44

4.19
3.42
7.69
7.33
7.77
7.66
3.94
0.00
0.00
4.85
2.69
3.61
3.82
4.21
4.41
3.86
3.29

Total VAT
2,896.51
10,168.64
7,592.76
40,357.60
25,882.15
6,539.36
7,757.82
0.00
0.00
5,140.44
23,966.14
41,661.76
78,071.76
47,490.21
42,025.70
16,498.65
0.00
0.00
0.00
90,197.76
104,193.60
161,870.49
93,745.05
76,207.70
58,239.58
0.00
0.00
12,753.60
17,206.45
18,524.80
40,278.00
32,309.12
6,699.29
10,787.42
0.00
0.00
24,703.84
22,825.20
48,503.48
49,123.05
49,620.00
27,117.00
24,473.68
0.00
0.00

39,591.31
34,302.60
104,460.96
103,829.45
82,579.56
72,379.34
55,810.10
0.00
0.00
91,660.15
41,275.36
102,336.28
96,997.44
47,265.67
59,905.44
111,662.08
112,659.47
2,482,143.82

PRODUCT

NUMBER OF UNITS SOLD ANNUALLY

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

1815
3019
2408
8446
7242
1815
2408
27152

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

2408
5427
10854
17484
11464
10243
4223
62102

Brewed Coffee
Caf Latte
Caf Mocha
Cappuccino
Hazelnut Macchiato
Hot Chocolate
White Chocolate Coffee
TOTAL

0
13872
18095
19892
15076
14465
9039
90440

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

5427
6631
8446
7835
5427
1815
5427
41006

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

7835
8446
9039
9039
8446
4816
7835
55454

Unit Price

Input Tax per Unit

13.89
29.23
27.36
41.47
31.06
31.26
27.96
0.00
0.00
18.52
38.34
33.31
38.77
35.97
35.62
33.94
0.00
0.00
27.77
56.43
49.97
70.68
53.96
45.74
55.92
0.00
0.00
20.40
22.51
19.05
44.65
51.71
32.03
17.27
0.00
0.00
27.38
23.46
46.59
47.19
51.01
48.90
27.14
0.00
0.00

1.67
3.51
3.28
4.98
3.73
3.75
3.35
0.00
0.00
2.22
4.60
4.00
4.65
4.32
4.27
4.07
0.00
0.00
3.33
6.77
6.00
8.48
6.47
5.49
6.71
0.00
0.00
2.45
2.70
2.29
5.36
6.21
3.84
2.07
0.00
0.00
3.29
2.82
5.59
5.66
6.12
5.87
3.26
0.00
0.00

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL

9650
10243
13872
14465
10854
9650
14465
83198

Blueberry Muffin
Croissant
Ham and Cheese Croissant
Chocolate Chunk Cookie
Banana Cake
Bavarian Pretzel
Honey Glazed Doughnut
Choco-flavored Doughnut
TOTAL

19299
15669
28949
25930
11464
13872
29542
34968
179694

35.64
29.09
65.37
62.29
66.08
65.08
33.52
0.00
0.00
41.20
22.84
30.66
32.46
35.75
37.51
32.77
27.99
0.00

4.28
3.49
7.84
7.47
7.93
7.81
4.02
0.00
0.00
4.94
2.74
3.68
3.89
4.29
4.50
3.93
3.36

Total VAT
3,031.05
10,596.69
7,898.24
42,061.08
27,012.66
6,806.25
8,066.80
0.00
0.00
5,345.76
24,964.20
43,416.00
81,300.60
49,524.48
43,737.61
17,187.61
0.00
0.00
0.00
93,913.44
108,570.00
168,684.16
97,541.72
79,412.85
60,651.69
0.00
0.00
13,296.15
17,903.70
19,341.34
41,995.60
33,701.67
6,969.60
11,233.89
0.00
0.00
25,777.15
23,817.72
50,528.01
51,160.74
51,689.52
28,269.92
25,542.10
0.00
0.00

41,302.00
35,748.07
108,756.48
108,053.55
86,072.22
75,366.50
58,149.30
0.00
0.00
95,337.06
42,933.06
106,532.32
100,867.70
49,180.56
62,424.00
116,100.06
117,492.48
2,585,265.36

PRODUCT NUMBER OF UNITS SOLD ANNUALLY


HOT DRINKS (8oz.)
Brewed Coffee
1852
Caf Latte
3080
Caf Mocha
2457
Cappuccino
8617
Hazelnut Macchiato
7388
Hot Chocolate
1852
White Chocolate Coffee
2457
TOTAL
27702
(12oz.)
Brewed Coffee
2457
Caf Latte
5537
Caf Mocha
11073
Cappuccino
17839
Hazelnut Macchiato
11697
Hot Chocolate
10450
White Chocolate Coffee
4308
TOTAL
63361
(16oz.)
Brewed Coffee
0
Caf Latte
14154
Caf Mocha
18462
Cappuccino
20295
Hazelnut Macchiato
15382
Hot Chocolate
14759
White Chocolate Coffee
9222
92273
COLD DRINKS (8oz.)
Iced Cold Coffee
5537
Iced Cold Latte
6765
Iced Caf Mocha
8617
Caramel Frapuccino
7993
Hazelnut Frappuccino
5537
Green Tea Frappuccino
1852
Chocolate Smoothie
5537
TOTAL
41837
(12oz.)
Iced Cold Coffee
7993
Iced Cold Latte
8617
Iced Caf Mocha
9222
Caramel Frapuccino
9222
Hazelnut Frappuccino
8617
Green Tea Frappuccino
4913
Chocolate Smoothie
7993
TOTAL
56577
(16oz.)

Unit Price
14.17
29.82
27.90
42.30
31.68
31.89
28.52
0.00
0.00
18.89
39.11
33.98
39.55
36.68
36.33
34.61
0.00
0.00
28.33
57.55
50.97
72.09
55.04
46.65
57.03
0.00
0.00
20.81
22.96
19.43
45.54
52.75
32.67
17.61
0.00
0.00
27.92
23.93
47.53
48.13
52.03
49.88
27.69
0.00
0.00

Input Tax per Unit


1.70
3.58
3.35
5.08
3.80
3.83
3.42
0.00
0.00
2.27
4.69
4.08
4.75
4.40
4.36
4.15
0.00
0.00
3.40
6.91
6.12
8.65
6.60
5.60
6.84
0.00
0.00
2.50
2.76
2.33
5.46
6.33
3.92
2.11
0.00
0.00
3.35
2.87
5.70
5.78
6.24
5.99
3.32
0.00
0.00

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL
PASTRIES
Blueberry Muffin
Croissant
Ham and Cheese Croissant
Chocolate Chunk Cookie
Banana Cake
Bavarian Pretzel
Honey Glazed Doughnut
Choco-flavored Doughnut
TOTAL

9845
10450
14154
14759
11073
9845
14759
84885
19690
15987
29535
26455
11697
14154
30140
35677
183336

36.35
29.67
66.68
63.54
67.40
66.38
34.19
0.00
0.00
42.02
23.29
31.27
33.11
36.47
38.26
33.43
28.55

4.36
3.56
8.00
7.62
8.09
7.97
4.10
0.00
0.00
5.04
2.79
3.75
3.97
4.38
4.59
4.01
3.43

Total Vat
3,147.88
11,026.56
8,229.95
43,773.30
28,076.08
7,091.99
8,401.92
0.00
0.00
5,576.71
25,967.34
45,179.86
84,733.32
51,466.08
45,562.66
17,879.84
0.00
0.00
0.00
97,800.96
112,987.04
175,554.30
101,520.48
82,647.87
63,077.12
0.00
0.00
13,841.87
18,671.67
20,077.13
43,644.23
35,047.61
7,258.64
11,682.54
0.00
0.00
26,778.06
24,730.19
52,564.26
53,302.01
53,768.78
29,431.29
26,538.25
0.00
0.00

42,924.82
37,202.54
113,228.31
112,460.14
89,584.57
78,465.79
60,510.05
0.00
0.00
99,239.04
44,603.45
110,757.86
105,027.88
51,232.15
64,964.74
120,863.16
122,372.75
2,690,475.05

PRODUCT NUMBER OF UNITS SOLD ANNUALLY


HOT DRINKS (8oz.)
Brewed Coffee
1889
Caf Latte
3141
Caf Mocha
2506
Cappuccino
8789
Hazelnut Macchiato
7536
Hot Chocolate
1889
White Chocolate Coffee
2506
TOTAL
28255
(12oz.)
Brewed Coffee
2506
Caf Latte
5647
Caf Mocha
11294
Cappuccino
18194
Hazelnut Macchiato
11930
Hot Chocolate
10659
White Chocolate Coffee
4394
TOTAL
64625
(16oz.)
Brewed Coffee
0
Caf Latte
14436
Caf Mocha
18830
Cappuccino
20700
Hazelnut Macchiato
15689
Hot Chocolate
15053
White Chocolate Coffee
9406
94114
COLD DRINKS (8oz.)
Iced Cold Coffee
5647
Iced Cold Latte
6900
Iced Caf Mocha
8789
Caramel Frapuccino
8153
Hazelnut Frappuccino
5647
Green Tea Frappuccino
1889
Chocolate Smoothie
5647
TOTAL
42672
(12oz.)
Iced Cold Coffee
8153
Iced Cold Latte
8789
Iced Caf Mocha
9406
Caramel Frapuccino
9406
Hazelnut Frappuccino
8789
Green Tea Frappuccino
5011
Chocolate Smoothie
8153
TOTAL
57706
(16oz.)

Unit Price

Input Tax per Unit


14.45
30.42
28.46
43.15
32.31
32.53
29.09
0.00
0.00
19.27
39.89
34.66
40.34
37.41
37.06
35.30
0.00
0.00
28.90
58.70
51.99
73.53
56.14
47.58
58.17
0.00
0.00
21.23
23.42
19.82
46.45
53.81
33.32
17.96
0.00
0.00
28.48
24.41
48.48
49.09
53.07
50.88
28.24
0.00
0.00

1.73
3.65
3.42
5.18
3.88
3.90
3.49
0.00
0.00
2.31
4.79
4.16
4.84
4.49
4.45
4.24
0.00
0.00
3.47
7.04
6.24
8.82
6.74
5.71
6.98
0.00
0.00
2.55
2.81
2.38
5.57
6.46
4.00
2.16
0.00
0.00
3.42
2.93
5.82
5.89
6.37
6.11
3.39
0.00
0.00

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL
PASTRIES
Blueberry Muffin
Croissant
Ham and Cheese Croissant
Chocolate Chunk Cookie
Banana Cake
Bavarian Pretzel
Honey Glazed Doughnut
Choco-flavored Doughnut
TOTAL

10042
10659
14436
15053
11294
10042
15053
86578
20083
16306
30125
26983
11930
14436
30742
36389
186993

37.08
30.26
68.01
64.81
68.75
67.71
34.87
0.00
0.00
42.86
23.76
31.90
33.77
37.20
39.03
34.10
29.12

4.45
3.63
8.16
7.78
8.25
8.13
4.18
0.00
0.00
5.14
2.85
3.83
4.05
4.46
4.68
4.09
3.49

Total Vat
3,267.97
11,464.65
8,570.52
45,527.02
29,239.68
7,367.10
8,745.94
0.00
0.00
5,788.86
27,049.13
46,983.04
88,058.96
53,565.70
47,432.55
18,630.56
0.00
0.00
0.00
101,629.44
117,499.20
182,574.00
105,743.86
85,952.63
65,653.88
0.00
0.00
14,399.85
19,389.00
20,917.82
45,412.21
36,479.62
7,556.00
12,197.52
0.00
0.00
27,883.26
25,751.77
54,742.92
55,401.34
55,985.93
30,617.21
27,638.67
0.00
0.00

44,686.90
38,692.17
117,797.76
117,112.34
93,175.50
81,641.46
62,921.54
0.00
0.00
103,226.62
46,472.10
115,378.75
109,281.15
53,207.80
67,560.48
125,734.78
126,997.61
2,799,004.77

PRODUCT NUMBER OF UNITS SOLD ANNUALLY


HOT DRINKS (8oz.)
Brewed Coffee
1926
Caf Latte
3203
Caf Mocha
2555
Cappuccino
8961
Hazelnut Macchiato
7684
Hot Chocolate
1926
White Chocolate Coffee
2555
TOTAL
28809
(12oz.)
Brewed Coffee
2555
Caf Latte
5758
Caf Mocha
11516
Cappuccino
18552
Hazelnut Macchiato
12164
Hot Chocolate
10868
White Chocolate Coffee
4481
TOTAL
65894
(16oz.)
Brewed Coffee
0
Caf Latte
14719
Caf Mocha
19200
Cappuccino
21107
Hazelnut Macchiato
15997
Hot Chocolate
15349
White Chocolate Coffee
9590
95962
COLD DRINKS (8oz.)
Iced Cold Coffee
5758
Iced Cold Latte
7036
Iced Caf Mocha
8961
Caramel Frapuccino
8313
Hazelnut Frappuccino
5758
Green Tea Frappuccino
1926
Chocolate Smoothie
5758
TOTAL
43510
(12oz.)
Iced Cold Coffee
8313
Iced Cold Latte
8961
Iced Caf Mocha
9590
Caramel Frapuccino
9590
Hazelnut Frappuccino
8961
Green Tea Frappuccino
5110
Chocolate Smoothie
8313
TOTAL
58839
(16oz.)

Unit Price

Input Tax per Unit


14.74
31.03
29.03
44.01
32.96
33.18
29.67
0
0
19.66
40.69
35.35
41.15
38.16
37.8
36.01
0
0
29.48
59.87
53.03
75
57.26
48.53
59.33
0
0
21.65
23.89
20.22
47.38
54.89
33.99
18.32
0
0
29.05
24.9
49.45
50.07
54.13
51.9
28.8
0
0

1.77
3.72
3.48
5.28
3.96
3.98
3.56
0
0
2.36
4.88
4.24
4.94
4.58
4.54
4.32
0
0
3.54
7.18
6.36
9
6.87
5.82
7.12
0
0
2.6
2.87
2.43
5.69
6.59
4.08
2.2
0
0
3.49
2.99
5.93
6.01
6.5
6.23
3.46
0
0

Iced Cold Coffee


Iced Cold Latte
Iced Caf Mocha
Caramel Frapuccino
Hazelnut Frappuccino
Green Tea Frappuccino
Chocolate Smoothie
TOTAL
PASTRIES
Blueberry Muffin
Croissant
Ham and Cheese Croissant
Chocolate Chunk Cookie
Banana Cake
Bavarian Pretzel
Honey Glazed Doughnut
Choco-flavored Doughnut
TOTAL

10239
10868
14719
15349
11516
10239
15349
88278
20477
16626
30716
27513
12164
14719
31345
37103
190665

37.82
30.87
69.37
66.11
70.13
69.06
35.57
0
0
43.72
24.24
32.54
34.45
37.94
39.81
34.78
29.7

4.54
3.7
8.32
7.93
8.42
8.29
4.27
0
0
5.25
2.91
3.9
4.13
4.55
4.78
4.17
3.56

Total Vat
3,409.02
11,915.16
8,891.40
47,314.08
30,428.64
7,665.48
9,095.80
0.00
0.00
6,029.80
28,099.04
48,827.84
91,646.88
55,711.12
49,340.72
19,357.92
0.00
0.00
0.00
105,682.42
122,112.00
189,963.00
109,899.39
89,331.18
68,280.80
0.00
0.00
14,970.80
20,193.32
21,775.23
47,300.97
37,945.22
7,858.08
12,667.60
0.00
0.00
29,012.37
26,793.39
56,868.70
57,635.90
58,246.50
31,835.30
28,762.98
0.00
0.00

46,485.06
40,211.60
122,462.08
121,717.57
96,964.72
84,881.31
65,540.23
0.00
0.00
107,504.25
48,381.66
119,792.40
113,628.69
55,346.20
70,356.82
130,708.65
132,086.68
2,910,935.97

You might also like