CODE Name Ingredients Using OUT SOLD

(Recipes)

1 COCO LOCO
light rum ( bacadi) 50.0 50
Malibu 25.0 25
Blue curacao 25.0 25 1
Fresh coconut 1.0 1
Ginger 50.0 50

2 Caipirinha
Cachaca rum 50.0 0
brown sugar 50.0 0
lime 100.0 0 0

3 Ginger Caipirinha
Cachaca rum 50.0 0
brown sugar 50.0 0
lime 100.0 0
Ginger 50.0 0 0

4 COSMOPOLITAN
Sirminoff Vodka 50.0 0
Cointreau 25.0 0
Cranberry juice 150 0
lime juice 100.0 0 0

5 DAIQUIRI
light rum ( bacadi) 50.0 150
lime juice 100.0 300
Sugar syrup 100.0 300 3

6 MANGO DAIQUIRI
light rum ( bacadi) 50.0 0
lime juice 100.0 0
Mango 200.0 0
Sugar syrup 100.0 0 0

7 CAMPARI SOUR
Campari 25.0 25
Tequila 40.0 40
Amereto 20.0 20

1
 lemon juice 100.0 100
Strawberry syrup 20.0 20 1

8 NEGRONI
Gin Gordon 50.0 100
Campari 25.0 100
Sweet vermouth 25.0 50 2

9 JHONATHAN
Jim beam 50.0 0
lime juice 100.0 0
brown sugar 50.0 0
sprite 1.0 0 0

11 MAITAI
Dark rum 30.0 60
light rum (bacadi) 30.0 60
Cointreau 25.0 50
orange juice 200.0 400
Lemon juice 100.0 200
Grenadine syrup 10.0 20 2

12 MARGARITA
Tequila 50.0 0
Cointreau 25.0 0
lime juice 100.0 0
sugar syrup 10.0 0 0

13 PASSION & DRAGOON MARGARITA

Tequila 50.0 0
Cointreau 25.0 0
lime juice 100.0 0
Passion 100.0 0
sugar syrup 100.0 0
Dragoon fruit 100.0 0 0

14 MOJITO CLASSIC
light rum (bacadi) 50.0 50
brown sugar 50.0 50
lime juice 100.0 100
Fresh mint 50.0 50
soda 1.0 1 1

15 Passion Mojito
 light rum (bacadi) 50.0 450
brown sugar 50.0 450
lime juice 100.0 900
Passion juce 150.0 1350
Fresh mint 50.0 450
soda 1.0 9 9

16 SNOWSTORM
Gin Bombay Saphire 50.0 50
sugar syrup 100.0 100
lime 100.0 100
Ginger 100.0 100
Blue curacao 25.0 25 1

17 SEX ON THE BEACH

Sirminoff Vodka 50.0 0
peach schnapps 25.0 0
orange juice 200.0 0
Cranberry juice 120 0
grenadine syrup 10.0 0 0

18 MIDORI SOUR
Midori liquor 50.0 0
triple sec 25.0 0
lemon juice 100.0 0
sugar syrup 100.0 0 0

19 CARNAVAL
Cachaca rum 50.0 100
pineapple juice 500.0 1000
apricot brandy 25.0 2000
Strawberry syrup 20.0 40
lemon juice 100.0 200 2

20 SANGRIA TINO
Red wine/actica 50.0 250
Tequila 25.0 125
lemon juice 100.0 500
orange juice 200.0 1000
triple sec 25.0 125
soda 1.0 5 5

21 Vanila Vintage
Jim beam 50.0 0
 Cinnamon (bột) 10.0 0
Vanila syrup 10.0 0
lime juice 100.0 0
orange juice 200.0 0
brown sugar 50.0 0
soda 1.0 0 0

22 Berries Berries
Gin Bombay Saphire 50.0 50
Strawberry syrup 25.0 25
Tonic Water 1.0 1 1

23 Long beach ice tea

light rum (bacadi) 25.0 50
Sirminoff Vodka 25.0 50
lemon juice 100.0 200
Gin Gordon 25.0 50
triple sec 25.0 50
Cranberry juice 150 300 2

23 pinacola
light rum (bacadi) 50.0 550
malibu 25.0 275
pineapple juice 500.0 5500
coconut cream 30.0 330 11
23 Watermelon cola
light rum (bacadi) 50.0 0
Water meon 150.0 0
malibu 25.0 0
pineapple juice 500.0 0
coconut cream 30.0 0 0
23 lahana natural
light rum (bacadi) 50.0 0
Peach Schnapps 30.0 0
lemon juice 100.0 0
Dragoon fruit 100.0 0
basil leave 50.0 0
sugar syrup 100.0 0 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23

1 1 1

1
1

1 1

1 1

1
2 1 4 2

1 1

4 1
 1

1 1

1 6 2 1 1

0 0 0 0
24 25 26 27 28 29 30 31

Orange Passion lemon

1400 1350 2600

peach schnapps Gin Bombay Saphire light rum (bacadi)

0 1,360

Cranberry juice Ginger

300 0

Jim beam Malibu Tonic

0 300 1
brown sugar Sugar syrup Lemongrass Mint Grenadine
500 400 500 20

Cointreau Tequila Dark rum Blue curacao soda

50 40 60 50 10

Midori liquor triple sec Sirminoff Vodka Cachaca rum pineapple juice
0 175 50 100 6500

Gin
200
Mango
0

Strawberry syrup
25

apricot brandy
2000
 CODE Name Ingredients Using OUT SOLD
(Recipes)
1 2 3 4
Sangria(classic)
1 bình 2.5lít
Red wine Dalat chai 400 400
Rum chau vet chai 400 400
lemon juice kg 200.0 200.0
orange juice kg 1000.0 1000.0
triple sec chai 100.0 100.0
sugar syrup 200.0 200.0
sprite lon 3.0 3.0 1 1
Fruit punch 1 bình 2.5lít
white wine Dalat chai 400 400
Rum chau vet chai 400 400
lemon juice kg 200.0 200.0
sugar syrup 200.0 200.0
pineapple juice pcs 2000.0 2000.0
triple sec chai 100.0 100.0
sprite lon 3.0 3.0
Cinnamon kg 10.0 10.0 1
HANA ICE TEA Moc
1 bình 2.5lít
Gin Gordon Chai 400 0
lemon juice kg 500.0 0.0
lemongrass kg 300.0 0.0
Ginger kg 200.0 0.0
sugar syrup kg 100.0 0.0
Grenadine syrup chai 500.0 0.0
Cinnamon kg 1000.0 0.0 0
HEALTHY SHOOTE1 bình 2.5lít
Banana kg 500 500
Chocolate chai 200.0 200.0
Fresh milk hộp 2000 2000
sugar syrup KG 100.0 100.0 1
HEALTHY SHOOTE1 bình 2.5lít
passion fruit kg 500.0 0.0
Mango Kg 1000.0 0.0
Fresh milk hộp 2000.0 0.0
Fresh mint hộp 100.0 0.0
sugar syrup KG 100.0 - 0
HEALTHY SHOOTE1 bình 2.5lít
APPLE JUICE BOX 1000 3000
PEACH JUICE BOX 1000 3000
Mango Kg 1000 3000
sugar syrup Kg 100.0 300.0 3 1
Sun red 2 bình 2.5lít
white wine Dalat chai 400 0
lemon juice kg 500 0
brown sugar kg 100 0
soda lon 3 0
Grenadine syrup chai 100.0 - 0
5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23

1 1
24 25 26 27 28 29 30 31
SỐ LƯỢNG XUẤT
Dalat white Dalat red
400 400
orange juice triple sec
1000.0 200.0
sugar syrup sprite
800.0 6.0
Gin Gordon Ginger
0 0.0
Chocolate Fresh milk
200.0 2000.0
APPLE JUICE hộp PEACH JUICE
3000 3000
SỐ LƯỢNG XUẤT
Rum chau vet Cinnamon
800 10.0
pineapple juice Banana
2000.0 500
lemon juice lemongrass
400.0 0.0
Grenadine syrup Banana
0.0 500
passion fruit
0.0
Mango
3000.0
CODE Name Using OUT SOLD
(Recipes)
1 2
1 Ginger Caipirinha
Cachaca rum 50.0 50
brown sugar 50.0 50
lime 100.0 100
Ginger 100.0 100 1
2 MANGO DAIQUIRI
Light rum (bacadi) 50.0 1600
lime juice 100.0 3200
Mango 200.0 6400
Sugar syrup 100.0 3200 32 1
3 PASSION & DRAGOON MARGARITA
Tequila 50.0 750
Cointreau 25.0 375
lime juice 100.0 1500
Passion 100.0 1500
sugar syrup 100.0 1500
Dragoon fruit 100.0 1500 15 1
5 Passion Mojito
Light rum (bacadi) 50.0 1950
brown sugar 50.0 39
lime juice 100.0 3900
Passion juce 120.0 4680
Fresh mint 50.0 1950
soda 1.0 39 39 7 2
6 PACIFIC BLUE
Sirminoff Vodka 50.0 200
blue curacao 25.0 100
pineapple juice 500.0 2000 4
7 WOO WOO
Sirminoff Vodka 50.0 300
Malibu 25.0 150
Passion juce 500.0 3000
sugar syrup 100.0 600 6
8 Berries
Gin Gordon 50.0 1000
Strawberry syrup 25.0 500
Tonic Water 1.0 20 20 1
9 COSMOPOLITAN
Sirminoff Vodka 50.0 200
Cointreau 25.0 100
Cranberry juice 100 400
lime juice 100.0 400 4 1
10 LAHANA MOJITO
Light rum (bacadi) 50.0 1150
lime juice 100.0 2300
lemon grass 100.0 2300
Fresh mint 50.0 1150
brown sugar 50.0 1150
23 3
 soda 1.0 23 23 3
11 SANGRIA TINO
Red wine/actica 50.0 400
Tequila 25.0 200
lemon juice 100.0 800
orange juice 200.0 1600
triple sec 25.0 200
soda 1.0 8 8
12 Long island ice tea
Light rum (bacadi) 25.0 725
Sirminoff Vodka 25.0 725
bổ sung recipi Tequila 25.0 725
lemon juice 100.0 2900
Gin Gordon 25.0 725
triple sec 25.0 725
coke 1.0 29 29 4 8
13 Whisky sour
Johnnie walker black la 50.0 900
lemon juice 100.0 1800
sugar syrup 100.0 1800 18
14 Basil Smash
Gin Gordon 50.0 500
basil leave 50.0 500
lemon juice 100.0 1000
sugar syrup 100.0 1000
tonic 1.0 10 10
15 Gin&tonic
Gin Gordon 50.0 1050
tonic 1.0 21
lemon juice 100.0 2100 21 2
16 Vanila Vintage
Jim beam 50.0 200
Cinnamon 10.0 40
Vanila syrup 10.0 40
lime juice 100.0 400
orange juice 100.0 400
brown sugar 50.0 200
soda 1.0 4 4
17 MIDORI SOUR
Midori 50.0 0
triple sec 25.0 0
lime juice 100.0 0
sugar syrup 100.0 0 0
18 FROZEN MUDSLICE
Sirminoff Vodka 50.0 500
Liqueur Bailey Irish C 25.0 250
Liqueur Kahlua 25.0 250
Fresh Milk 120.0 1,200.0 10
19 Epresso martini
Sirminoff Vodka 50.0 0

0
 lime juice 25.0 0
Crème de Cacao brown 25.0 0
Coffee Folliet 20.0 -
sugar syrup 100.0 0 0
20 Black russian
Sirminoff Vodka 50.0 0
Liqueur Kahlua 30.0 0 0
21 White russian
Sirminoff Vodka 50.0 0
Liqueur Kahlua 30.0 0
Fresh Milk 120.0 - 0
22 CARNAVAL
Cachaca rum 50.0 800
pineapple juice 500.0 8000
apricot brandy 25.0 400
Strawberry syrup 20.0 320
lemon juice 100.0 1600 16 1 1
23 Watermelon cola
light rum (bacadi) 50.0 0
Water meon 150.0 0
malibu 25.0 0
pineapple juice 500.0 0
coconut cream 30.0 0 0
24 lahana natural
light rum (bacadi) 50.0 0
Peach Schnapps 30.0 0
lemon juice 100.0 0
Dragoon fruit 100.0 0
basil leave 50.0 0
sugar syrup 100.0 0 0
25 Long beach ice tea
light rum (bacadi) 25.0 0
Sirminoff Vodka 25.0 0
lemon juice 100.0 0
Gin Gordon 25.0 0
triple sec 25.0 0
Cranberry juice 150.0 0 0

MIXER DRINK
3 Vodka Sminoff Red 750ml 50.0 0 0
4 Rum Captain Morgan Dark 750ml-25oz 50.0 0 0
5 Johnnie walker black label 50.0 0 0
6 Johnnie Walker Red Label 50.0 0 0
7 Jack Daniels 50.0 0 0
Beer 0
1 Beer Saigon Specail 32 2
2 Beer Tiger (Chai) 52 1 2
3 San miguel light 10
4 Beer Saigon 333 43 6 2
WHITE / RED WINE 0
1 TRAPICHE ASTICA 2016 .WW 150 2100 14
2 TRAPICHE ASTICA 2016 .RW 150 450 3
3 FLEUR de VIGNE .WW 150 600 4
4 FLEUR de VIGNE .RW 150 3600 24 2
5 B&G Blanc Cuvee Speciale Blanc 150 300 2
6 B&G Blanc Cuvee Speciale, Vin Rouge 150 300 2
FREE SOFT DRINK 0
1 Coke 0
2 Coke Diet 0
3 Soda 0
4 Sprite 0
5 Dasani 500ml 0
3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

2 2 4 6 4 3 4 2 4

1 2 1 3 1 2 1 3

3 6 5 4 1 3 1 1 3 3

2 1 1

3 3

1 2 2 3 5 2 1 3

1 1 1

2 3 3 1 2 2 1 6
 2 3 3 1 2 2 1 6

2 1 1 4

2 7 2 2 4

2 3 2 4 2 2 3

4 2 1 3

2 1 4 5 1 2 2 2

2 1 1

1 7 1 1
 3 1 2 1 1 1 1 4

1 1 9 1 3 1 1 5 5 3
1 2 8 10 3 4 2 6 12 1
4 1 1 4
4 6 6 6 4 7 2
2 8 2 1 1
3
2 2
2 8 2 2 4 4
2
2
19 20 21 22 23 24 25 26 27 28 29 30 31

Cachaca rum
850
Midori
0
Cranberry juice
400
Tequila
1475
Passion
9180
blue curacao
100
Gin Gordon
2550
lemon grass
2300

coke
29
Cinnamon
40
Liqueur Kahlua
250
Coffee Folliet
-
Coke Diet
0
lime Light rum (bacadi)
22000 5425
Ginger brown sugar
100 1389
Mango Fresh mint
6400 3100
Cointreau soda
475 74
Dragoon fruit Sirminoff Vodka
1500 1925
pineapple juice Malibu
10000 150
Strawberry syrup Tonic Water
820 2130
Red wine/actica orange juice
400 2000

basil leave Jim beam

500 200
Vanila syrup Liqueur Bailey Irish Cream
40 250
Fresh Milk Crème de Cacao brown
1,200.0 0
apricot brandy Johnnie walker black label
400 900
Sprite TRIPLE SEC
0 925
 Using
CODE Name Ingredients (Recipes)

MANGO LASSIE
Mango 300.0
Fresh mint 50.0
Yoghurt 1.0
Fresh milk 120.0
Honey 30.0

FRUIT COCKTAIL
Orange juice 200.0
pineapple juice 500.0
fresh mango 150.0
passion fruit 150.0
fresh mint 50.0

SUNFLOWER
pineapple juice 500.0
passion fruit 150.0
grenadine 10.0

HAPPY DAY
Water melon juice 200.0
Banana 150.0
lemon 100.0

MIMOSA
Orange juice 200.0
pineapple juice 500.0
lemon 20.0
grenadine 20.0

BANANA JUNGLE
Banana 150.0
Chocolate 100.0
Fresh milk 120.0

MOGAMBO
Orange juice 200.0
pineapple juice 500.0
fresh mango 200.0
Fresh milk 120.0
Honey 30.0
VIRGIN LAHANA
Orange juice 200.0
Ginger 50.0
pineapple juice 500.0
Cranberry juice 150.0
sugar syrup 20.0

BANANA VIRGIN COLADA

Banana 150
pineapple juice 500
coconut crème 30
VIRGIN MOJITO
brown sugar 100
lime juice 100
Fresh mint 50
soda 1
OUT SOLD
1 2 3 4 5 6 7 8 9 10 11 12

5400
900
18
2160
540 18 2 3 2 2 2 2 1 1 1 1

600
1500
450
450
150 3 1 1 1

1000
300
20 2 1 1

3200
2400
1600 16 2 1 1 6 2 1

200
500
20
20 1 1

1050
700
840 7 1 1 1 1 1 1

3400
8500
3400
2040
510 17 3 3 1 2 3 2 1
200
50
500
150
20 1

900
3000
180 6 1 1 1 1 1

900
900
450
9 9 1 1 2 1 1 2
13 14 15 16 17 18 19 20 21 22 23 24

1 2

2
 1

1
25 26 27 28 29 30 31

Mango Yoghurt
9250 18
Fresh mint Fresh milk
900 5640
pineapple juice passion fruit

15000 750
Water melon juice Banana
3200 4350
Chocolate Ginger
700 50
sugar syrup soda

20 9
brown sugar
900
Honey
1050
Orange juice
4400
grenadine

20
lemon
2520
Cranberry juice
150
coconut crème

180
COFFEE & TEA

Q'ty
No. Name Ingredients OUT SOLD
use
1 Lemongrass Lemongrass 30.0 150.0
Tea sugar 1.0 5.0
Honey 30.0 150 5
2 Ginger Ginger 30.0 210.0
Honey 30.0 210.0
sugar 1.0 7.0 7
3 Lipton Lipton 2.0 2.0
Fresh milk 70.0 70.0
sugar 1.0 (1.0) 1
1 Espresso Coffee Folliet Supreme m 60.0 (960.0)
sugar 1.0 (16.0) 16
2 Macchiato Coffee Folliet Supreme m 60.0 60.0
sugar 1.0 1.0
Fresh milk 70.0 70.0 1
3 Americano/long black Coffee Folliet Supreme m 60.0 660.0
sugar 2.0 22.0
Fresh milk 150.0 1,650.0 11
4 Cappucino Coffee Folliet Supreme m 60.0 1,140.0
sugar 2.0 38.0
Fresh milk 150.0 2,850.0 19
5 Café late Coffee Folliet Supreme m 60.0 600.0
sugar 2.0 20.0
Fresh milk 200.0 2,000.0 10
6 Ice latte sugar 2.0 18
Coffee Folliet (ideal )Rob 60.0 540
Fresh milk 100.0 900 9.0
7 Black coffee Coffee Folliet (heritage ) 60.0 960.0
VN Sugar syrup 15.0 240.0 16
8 White coffee Coffee Folliet (heritage ) 60.0 3,240.0
VN condensed milk 20.0 1,080.0 54
9 Chocolate Chocolate 60.0 420.0
VN Coconut miilk 30.0 210.0
condensed milk 20.0 140.0 7
10 Coconut milk coffee Coffee Folliet (heritage ) 60.0 720.0
Coconut miilk 30.0 360.0
Fresh milk 100.0 1,200.0
VN condensed milk 20.0 240.0 12
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

1 3 1

1 1 1 1 1 2

3 4 4 2 2 1

1 3 1 2 2 2

2 2 4 3 4 2 1 1

1 4 1 1 2 1

1 1 1 1 1 2 2

1 1 1 3 5 2 1 2

4 5 6 8 4 6 4 4 3 10

1 1 2 2 1

2 4 2 3 1
20 21 22 23 24 25 26 27 28 29 30 31
Lemongrass
sugar (QUE)
Honey
Coffee Folliet Supreme mocha Arabica
Coffee Folliet (heritage )Robusta
Lipton
Fresh milk

Chocolate
Coconut miilk
condensed milk
 150.0
334.0
360.0
Folliet Supreme mocha Arabica 1,518.0
Folliet (heritage )Robusta 4,200.0
2.0
7,540.0
420.0
210.0
1,220.0
 Costing Aperitif
Amoun
Code Ingredients Unit t of glass
Unit BEGIN IN SOL
APERITIF (ml,gr)
Aperitif Campari 750ml-25oz btl 700 50 1,900 700 -
Aperitif Martini Extra Dry 1000ml-33obtl 1,000 50 1,200 - -
Aperitif Martini Rosso 1000ml-33oz btl 1,000 50 1,100 - -
Aperitif martini bianco 1000ml btl 1,000 50 700 - -
Aperitif Ricard 750ml btl 750 50 950 - -
VODKA - -
Vodka Sminoff Red 700ml btl 700 50 2,200 4,200 -
Stolichnaya btl 700 50 400 700 15
Absolut btl 750 50 2,950 - -
GIN - -
Gin Bombay Saphire 750ml-25oz btl 750 50 2,150 - 2
Gin Gordon 750ml-25oz btl 700 50 2,000 6,300 54
Hendricks btl 750 50 550 - 1
RUM - -
Rum Captain Morgan Dark 750ml-25obtl 750 50 2,600 - -
Bacardi Light Superior 750 50 2,900 6,000 -
Cachaca 1,000 50 3,200 - -
TEQUILA - -
Tequila Jose Cuervo Gold 750ml-25oz btl 750 50 1,480 3,750 -
WHISKY - -
Whisky Macallan 12Yrs 700ml-23oz btl 700 50 150 - -
Glenfiddich 12 YO btl 700 50 200 - -
Glemorgie Original btl 700 50 700 - -
Ballantines 12 btl 750 50 500 - -
Chivas Regal 12 Years btl 750 50 600 - -
Johnnie walker black label btl 750 50 1,700 - -
Johnnie Walker Red Label btl 750 50 1,750 - -
Jameson’s btl 700 50 550 - -
Jack Daniels btl 700 50 1,950 - -
Jim Beam btl 750 50 1,900 - 1
Maker's Mark btl 700 50 250 - -
BRANDY - -
Brandy Remy Martin Vsop 700ml-23o btl 700 50 600 - -
Hennessy Vsop btl 700 30 550 - -
LIQUEUR - -
Liqueur Bailey Irish Cream 700ml-23obtl 750 50 900 1,050,000 -
Liqueur Cointreau 700ml-23oz btl 700 50 1,650 - -
Triple sec chai 700 50 1,950 - -
Liqueur Kahlua 700ml-23oz btl 700 50 1,750 - 2
Liqueur Malibu 700ml-23oz btl 750 50 1,400 1,050,000 -
Liqueur Midori 700ml-23oz btl 700 50 1,250 - -
 Peach Schnapps btl 700 50 400 - -
Cherry Brandy btl 700 50 950 - -
Crème de Cacao brown btl 700 50 1,350 - -
Vaccari Sambuca btl 700 50 1,250 - -
BÁN HÀNG THUỐC LÁ
Thuốc man.trắng 1 - 13
BOX 12
Thuốc555 1 - 1
BOX 4
Thuốc m.menthoil 1 - -
BOX 1
MIXER BALANC 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

125 2,475
1,200
1,100
700
950
-
1,975 4,425
1,085 15
2,950
-
50 2,098 1 1
2,750 5,496 50 1 3
549 1
#VALUE!
60 2,540
6,785 2,115
950 2,250
-
1,515 3,715
-
150
200
700
500
600
900 800
- 1,750
550
- 1,950
200 1,699 1
250
-
600
550
-
250 1,050,650
525 1,125
1,300 650
250 1,498 2
450 1,050,950
- 1,250
- 400
950
- 1,350
1,250

(1) 2 2 1 2 2 1 1 1 1
3 1
1
19 20 21 22 23 24 25 26 27 28 29 30 31 IN 1 2 3 4 5 6 7

5
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

4
1

1400

1400
31
 Costing Wine&Beer&Soft Drink Sandal
btl,can
Code Ingredients Unit
btl,can BEGIN IN ML
NUOC NGOT
Coke can 330 44
Coke Diet can 330 41
Soda can 330 50
Tonic Water can 330 28
Sprite can 330 43
NUOC KHOANG 0
Dasani 500ml Chai 500 76
Dasani 1500ml Chai 1,500 48
San pellgrino 500ml Chai 500 14
BIA 0
Beer Saigon Specail can 330 142
Beer Tiger can 330 95
San miguel light can 330 62
Beer Saigon 333 can 330 67
WHITE WINE 0
TRAPICHE ASTICA 2016 . btl 750 7050 4,500
FLEUR de VIGNE . btl 750 6650 -
ERRAZURIZ ESTATE 2016 . btl 750 5250
TRAPICHE OAK CASK 2014 . btl 750 9750
GRANT BURGE BENCHMARK 2014 . btl 750 3000
HUNTER’S MARLBOROUGH 2014 . btl 750 4500
B&G Blanc Cuvee Speciale Blanc btl 750 28200 -
RED WINE 0
TRAPICHE ASTICA 2016 . btl 750 7600
FLEUR de VIGNE . btl 750 7300
ERRAZURIZ ESTATE 2016 . btl 750 1500
TRAPICHE OAK CASK 2014 . btl 750 3750
GRANT BURGE BENCHMARK 2014 . btl 750 4500
Thomas Barton Reserve Bordeaux btl 750 6750
Beringer Founders' Estate btl 750 2250
B&G Blanc Cuvee Speciale, Vin Rouge btl 750 3750
SPARKLING WINE 0
BERINGER SPARKLING ( ROSE ) . btl 750 750
B&G Blanc btl 750 18000
ROSE WINE 0
B&G COTES de PROVENCE PASSEPO 2014 . btl 750 0
 BÁN
IN (CHAI) SOL SOL ML MIXER BALANC 1 2 3 4 5 6 7 8
0 0 0
144 42 29 117 3 4 2 3 4 2
24 35 0 30 4 5 6 1 2 2
48 7 84 7 6 1
48 15 2131 -2070 1 4 1 1 2 1
48 29 6 56 5 3 2 3 6 2 3
0 0 0
72 33 115 1 1 5 1 4 2 3
0 41 7 1 1 1 7
0 8 6 4 1 1
0 0 0
144 158 128 6 6 5 3 31 11 13
120 61 154 1 2 2 9 18 9
0 1 61 1
216 68 215 3 4 6 11 12 5 9 7
0 0 0
6 9 1350 2100 8100 4 1c
0 2 300 600 900
0 0
0 0
0 0
0 0
0 9 1350 300 26550 1
0 0
0 5 750 450 6400 1
6 4 600 3600 3100 1 2
0 0
0 0
0 0
0 0
0 0
0 22 3300 300 150 2 5 15
0 0
0 1
0 1
0 0
4 0
 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

9 3 2 3 5 2
2 2 3 8

2 3
4 1

2 3 5 4 2
6 7 4 4 1 9
2

12 9 10 12 13 27
8 3 3 3 3

2 2 3 3 1

1 1 3
2

1 1 1

4
1

1
25 26 27 28 29 30 31 IN 1 2 3 4 5 6 7

48 96
24
48
48
48

72

120

96 120

4
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23

144

6
24 25 26 27 28 29 30 31
 MILK SHAKE
No. Ingredients Item name Recipe

MILK SHAKE
Mango
1 MANGO Fresh Milk
Condesed Milk

BANANA
Banana
2 Fresh Milk
Condesed Milk

CHOCOLATE
Chocolate
3 Fresh Milk
Condesed Milk

Passion
Passion
4 Fresh Milk
Condesed Milk

Pineapple
pineapple juice
5 Fresh Milk
Condesed Milk

Coconut
Coconut
5 Fresh Milk
Condesed Milk
JUICE
1 Orange juice orange juice

sugar syrup

3 Lime juice lime juice

sugar syrup

4 Pinapple juice pineapple

sugar syrup

5 Mango juice mango

 sugar syrup

7 Coconut Coconut

sugar syrup

8 Watermelon juice watermelon juice

sugar syrup

9 Passion juice passion juice

sugar syrup

10 Dragoon Dragoon

sugar syrup
HEALTHY JUICE
1 CARROT, APPLE & GINGER Ginger
Carrot
táo
sugar
2 PASSION, PINEAPPLE & GINGER pineapple juice
passion fruit
Ginger
sugar
3 ORANGE, PASSION & MANGO orange juice
passion fruit
fresh mango
sugar
4 CELERY, CUCUMBER & APPLE táo
Cucumber
Celery
sugar
5 CELERY, GINGER & LEMON Celery
Ginger
lemon juice
sugar
Q'ty
OUT SOLD
use 1 2 3 4 5 6

300.0 2100
120.0 840
40.0 280.0 7 1 2

300.0 900
120.0 360
40.0 120.0 3 1 1

120.0 1440
120.0 1440
40.0 480.0 12 5 1

300.0 1500
120.0 600
40.0 200.0 5 2 2

1.0 2
120.0 240
40.0 80.0 2 1.0

1.0 2
120.0 240
40.0 80.0 2 1

500.0 12,500.0
100.0 2,500.0 25 1 2 3 3
100.0
-
100.0
- 0
1.0 9.0
100.0 900.0 9 1 2
300.0
2,100.0

7 2 1 1
100.0
700.0 7 2 1 1
1.0
12.0
100.0
1,200.0 12 3 2
500.0 5,000.0
100.0 1,000.0 10 1 1 1
300.0
3,000.0
100.0
1,000.0 10 1
500.0
500.0
100.0
100.0 1 1

50.0 100.0
200.0 400
200.0 400.0
100.0 200.0 2 1
500.0 2,000.0
150.0 600.0
200.0
100.0 400.0 4 1
500.0 7,000.0
150.0 2,100.0
200.0 2,800.0
100.0 1,400.0 14 3 2
200.0 400.0
200.0 400.0
100.0 200.0
100.0 200.0 2 2
100.0 300.0
50.0 150.0
100.0 300.0
100.0 300.0 3 1 1 1
7 8 9 10 11 12 13 14 15 16

1 2 1

2 2 1 1

1 1 3 2 5 3 1

3 1 1 1

1 1 1
1 1 1

2 2 1 2

3 2 1 1

2 2 1 1 1 2

1 1 1

3 2 4
17 18 19 20 21 22 23 24 25 26
27 28 29 30 31

Mango Fresh Milk

7,000.0 3720
Condesed Milk Banana

1,240.0 900
Chocolate Passion
1440 7,200.0
pineapple juice Coconut

2,011.0 14.0
orange juice sugar syrup
19,500.0 9,900.0
lime juice watermelon juice

300.0 5,000.0
Cucumber
400.0
Carrot

400
táo
800.0
Dragoon

500.0
Ginger
250.0
Celery

500.0
 Beverage Costing
Sum (unit price divided by %Use) divided 1000g multi by quantity in unit)
Unit price
STT Item name Unit %Use Remarks

Cocktails
1 COCO LOCO 38,420 glass 100% 1
2 Caipirinha 27,750 glass 100% 1
3 Ginger Caipirinha 28,900 glass 100% 1
4 COSMOPOLITAN 42,521 glass 100% 1
5 DAIQUIRI 21,558 glass 100% 1
6 MANGO DAIQUIRI 29,158 glass 100% 1
7 CAMPARI SOUR 43,561 glass 100% 1
8 NEGRONI 31,390 glass 100% 1
9 JHONATHAN 36,575 glass 100% 1
10 MAITAI 33,984 glass 100% 1
11 MARGARITA 35,306 glass 100% 1
12 PASSION MARGARITA 41,826 glass 100% 1
13 MOJITO CLASSIC 28,008 glass 100% 1
14 Passion Mojito 31,758 glass 100% 1
15 SNOWSTORM 40,095 glass 100% 1
16 SEX ON THE BEACH 41,204 glass 100% 1
17 MIDORI SOUR 42,123 glass 100% 1
18 CARNAVAL 47,045 glass 100% 1
19 SANGRIA TINO 45,876 glass 100% 1
20 Vanila Vintage 37,509 glass 100% 1
21 Berries Berries 37,364 glass 100% 1
22 Long beach ice tea 46,536 glass 100% 1
Mocktails -
23 MANGO LASSIE 24,957 glass 100% 1
24 FRUIT COCKTAIL 23,650 glass 100% 1
25 SUNFLOWER 11,557 glass 100% 1
26 EMPOWERS 11,300 glass 100% 1
27 HAPPY DAY 7,900 glass 100% 1
28 MIMOSA 17,924 glass 100% 1
29 BANANA JUNGLE 13,247 glass 100% 1
30 MOGAMBO 14,361 glass 100% 1
31 VIRGIN LAHANA 24,204 glass 100% 1
COFFEE & TEA
32 Lemongrass 12,000 Cups 100% 100
33 Ginger 23,000 Cups 100% 100
34 Vietnamese green tea 56,000 Cups 100% 25
35 Espresso 342,200 Cups 100% 1
36 Macchiato 342,200 Cups 100% 1
37 Americano/long black 342,200 Cups 100% 1
38 Cappucino 342,200 Cups 100% 1
39 Café late 342,200 glass 100% 1
40 Ice latte 342,200 Cups 100% 1
41 Black coffee 156,200 Cups 100% 1
42 White coffee 156,200 Cups 100% 1
43 Chocolate 156,200 Cups 100% 1
MILK SHAKE
44 MANGO 17,956 glass 100% 1
45 BANANA 11,356 glass 100% 1
46 CHOCOLATE 13,592 glass 100% 1
47 Passion 13,456 glass 100% 1
48 Pineapple 18,956 glass 100% 1
49 Coconut 17,956 glass 100% 1
Juice
50 Orange juice 27,000 kg 100% 300
51 Lime juice 35,000 kg 100% 300
52 Pinapple juice 13,000 pcs 100% 300
53 Mango juice 38,000 kg 100% 300
54 Coconut 12,000 pcs 100% 1
55 Watermelon juice 10,000 kg 100% 300
56 Passion juice 25,000 kg 100% 300
57 Dragoon 24,000 kg 100% 300
58 Lime soda 22,000 kg 100% 300
Healthy juice
59 CARROT, APPLE & GINGER 26,100 glass 100% 300
60 PASSION, PINEAPPLE & GINGER 14,550 glass 100% 300
61 ORANGE, PASSION & MANGO 22,110 glass 100% 300
62 CELERY, CUCUMBER & APPLE 20,300 glass 100% 300
63 CELERY, GINGER & LEMON 8,000 glass 100% 300
Soft drinks
64 Coke 7,833 can 100% 1
65 Coke Diet 7,917 can 100% 1
66 Soda 5,000 can 100% 1
67 Tonic Water 5,000 can 100% 1
68 Sprite 7,083 can 100% 1
69 Dasani 500ml 3,125 btl 100% 1
70 Dasani 1500ml 6,583 btl 100% 1
71 San pellgrino 500ml 45,000 btl 100% 1
Beer
72 Beer Saigon Specail 12,333 can 100% 1
73 Beer Tiger (Chai) 13,291 can 100% 1
74 San miguel light 15,000 can 100% 1
75 Beer Saigon 333 9,833 can 100% 1
Nhóm rượu mùi Glass
76 Aperitif Campari 750ml-25oz 345,455 btl 100% 750
77 Aperitif Martini Extra Dry 1000ml-33oz 290,909 btl 100% 1,000
78 Aperitif Martini Rosso 1000ml-33oz 290,909 btl 100% 1,000
79 Aperitif martini bianco 750ml 290,909 btl 100% 1,000
80 Aperitif Ricard 750ml 254,545 btl 100% 750
81 Vodka Sminoff Red 750ml 195,455 btl 100% 750
82 Stolichnaya 254,545 btl 100% 750
83 Absolut 268,182 btl 100% 750
84 Gin Bombay Saphire 750ml-25oz 372,727 btl 100% 750
85 Gin Gordon 750ml-25oz 209,091 btl 100% 750
86 Hendricks 800,000 btl 100% 750
87 Rum Captain Morgan Dark 750ml-25oz 336,364 btl 100% 750
88 Bacardi Light Superior 236,364 btl 100% 750
89 Cachaca 450,000 btl 100% 1,000
90 Havana 268,182 btl 100% 750
91 Tequila Jose Cuervo Gold 750ml-25oz 281,818 btl 100% 750
92 Liqueur Jagermeister 700ml-23oz 450,000 btl 100% 700
93 Liqueur Bailey Irish Cream 700ml-23oz 327,273 btl 100% 750
94 Liqueur Cointreau 700ml-23oz 345,455 btl 100% 700
95 Triple sec 263,636 btl 100% 700
96 Liqueur Kahlua 700ml-23oz 263,636 btl 100% 700
97 Liqueur Malibu 700ml-23oz 268,182 btl 100% 750
98 Liqueur Midori 700ml-23oz 381,818 btl 100% 700
99 Peach Schnapps 263,636 btl 100% 700
100 Cherry Brandy 263,636 btl 100% 700
101 Crème de Cacao brown 263,636 btl 100% 700
102 Vaccari Sambuca 345,455 btl 100% 700
Nhóm rượu mùi Bottle
103 Vodka Sminoff Red 770ml 195,455 btl 700
104 Stolichnaya 254,545 btl 700
105 Absolut 268,182 btl 750
106 Gin Bombay Saphire 750ml-25oz 372,727 btl 750
107 Gin Gordon 750ml-25oz 209,091 btl 750
108 Hendricks 800,000 btl 750
109 Rum Captain Morgan Dark 750ml-25oz 336,364 btl 700
110 Bacardi Light Superior 236,364 btl 700
111 Cachaca 450,000 btl 750
112 Havana 268,182 btl 700
113 Tequila Jose Cuervo Gold 750ml-25oz 281,818 btl 700
Brandy & Whisky Glass
114 Whisky Macallan 12Yrs 700ml-23oz 1,500,000 btl 100% 700
115 Glenfiddich 12 YO 909,091 btl 100% 700
116 Glemorgie Original 1,045,455 btl 100% 700
117 Ballantines 12 581,818 btl 100% 750
118 Chivas Regal 12 Years 500,000 btl 100% 750
119 Johnnie walker black label 500,000 btl 100% 750
120 Johnnie Walker Red Label 263,636 btl 100% 750
121 Jameson’s 300,000 btl 100% 700
122 Jack Daniels 445,455 btl 100% 700
123 Jim Beam 363,636 btl 100% 750
124 Maker's Mark 636,364 btl 100% 700
125 Brandy Remy Martin Vsop 700ml-23oz 927,273 btl 100% 700
126 Hennessy Vsop 1,136,364 btl 100% 700
Brandy & Whisky Bottle
127 Chivas Regal 12 Years 500,000 btl 750
128 Johnnie walker black label 500,000 btl 750
129 Johnnie Walker Red Label 263,636 btl 750
130 Jack Daniels 445,455 btl 700
131 Jim Beam 363,636 btl 750
cigarette
132 Malboro light 26,500 BAG 100% 1
133 555 29,000 BAG 100% 1
134 Malboro Melthoi 38,000 BAG 100% 1
WHITE / RED WINE Glass
135 TRAPICHE ASTICA 2016 .WW 190,000 btl 100% 750
136 TRAPICHE ASTICA 2016 .RW 190,001 btl 100% 750
137 FLEUR de VIGNE .WW 210,000 btl 100% 750
138 FLEUR de VIGNE .RW 210,000 btl 100% 750
139 B&G Blanc Cuvee Speciale Blanc 220,000 btl 100% 750
140 B&G Blanc Cuvee Speciale, Vin Rouge 220,000 btl 100% 750
WHITE / RED WINE Bottle
141 TRAPICHE ASTICA 2016 .WW 190,000 btl 100% 750
142 TRAPICHE ASTICA 2016 .RW 190,000 btl 100% 750
143 FLEUR de VIGNE .WW 210,000 btl 100% 750
144 FLEUR de VIGNE .RW 210,000 btl 100% 750
145 ERRAZURIZ ESTATE 2016 .WW 290,000 btl 100% 750
146 ERRAZURIZ ESTATE 2016 .RW 290,000 btl 100% 750
147 TRAPICHE OAK CASK 2014 .WW 340,000 btl 100% 750
148 TRAPICHE OAK CASK 2014 .RW 340,000 btl 100% 750
149 GRANT BURGE BENCHMARK 2014 .WW 320,000 btl 100% 750
150 GRANT BURGE BENCHMARK 2014 .RW 320,000 btl 100% 750
151 HUNTER’S MARLBOROUGH 2014 .WW 480,000 btl 100% 750
152 B&G Blanc Cuvee Speciale Blanc WW 220,000 btl 100% 750
153 B&G Blanc Cuvee Speciale, Vin Rouge RW 220,000 btl 100% 750
154 BERINGER SPARKLING ( ROSE ) . 370,000 btl 100% 750
155 B&G COTES de PROVENCE PASSEPO 2014 . 360,000 btl 100% 750
156 B&G Blanc sparkling 220,000 btl 100% 750
157 Thomas Barton Reserve Bordeaux RW 420,000 btl 100% 750
158 Beringer Founders' Estate RW 460,000 btl 100% 750

Prepared by: Checked by:

erage Costing Lahana
y in unit)
Quantity in unit Unit
% of Selling Price
% of Profit
ml Pcs. Gr Cost Total (Tax-exclusive)

38,420 33% 116,883 67%

27,750 24% 116,883 76%
28,900 25% 116,883 75%
42,521 36% 116,883 64%
21,558 18% 116,883 82%
29,158 25% 116,883 75%
43,561 37% 116,883 63%
31,390 27% 116,883 73%
36,575 31% 116,883 69%
33,984 29% 116,883 71%
35,306 30% 116,883 70%
41,826 36% 116,883 64%
28,008 24% 116,883 76%
31,758 27% 116,883 73%
40,095 34% 116,883 66%
41,204 35% 116,883 65%
42,123 36% 116,883 64%
47,045 40% 116,883 60%
45,876 39% 116,883 61%
37,509 32% 116,883 68%
37,364 32% 116,883 68%
46,536 40% 116,883 60%
-
24,957 27% 90,909 73%
23,650 26% 90,909 74%
11,557 13% 90,909 87%
11,300 12% 90,909 88%
7,900 9% 90,909 91%
17,924 20% 90,909 80%
13,247 15% 90,909 85%
14,361 16% 90,909 84%
24,204 27% 90,910 73%

1 3,810 13% 30,303 87%

1 4,110 14% 30,303 86%
1 3,792 13% 30,303 87%
25 21,875 46% 47,619 54%
 25 23,555 49% 47,619 51%
25 25,818 54% 47,619 46%
25 25,818 40% 64,935 60%
25 27,018 42% 64,935 58%
25 24,618 38% 64,935 62%
25 10,642 27% 38,961 73%
25 10,411 27% 38,961 73%
25 12,211 31% 38,962 69%

300 17,956 22% 82,251 78%

300 11,356 14% 82,251 86%
300 13,592 17% 82,251 83%
300 13,456 16% 82,251 84%
300 18,956 23% 82,251 77%
300 17,956 22% 82,252 78%
-
150 13,800 19% 73,593 81%
150 5,000 7% 73,593 93%
1 15,800 21% 73,593 79%
150 14,300 19% 73,593 81%
1 14,800 20% 73,593 80%
150 7,800 11% 73,593 89%
150 10,300 14% 73,593 86%
150 1 14,800 20% 73,594 80%
150 5,000 7% 73,593 93%

150 26,100 32% 82,251 68%

150 14,550 18% 82,251 82%
150 22,110 27% 82,251 73%
150 20,300 25% 82,251 75%
150 8,000 10% 82,251 90%

330 1 7,833 26% 30,303 74%

330 1 7,917 26% 30,303 74%
330 1 5,000 17% 30,303 84%
330 1 5,000 17% 30,303 84%
330 1 7,083 23% 30,303 77%
500 1 3,125 10% 30,303 90%
1500 1 6,583 17% 38,961 83%
500 1 45,000 58% 77,922 42%

330 1 12,333 22% 38,961 78%

330 1 13,291 34% 38,961 66%
330 1 15,000 39% 38,961 62%
330 1 9,833 32% 30,303 68%

50 23,030 28% 82,251 72%

50 20,250 25% 82,251 75%
50 20,250 25% 82,251 75%
50 20,250 25% 82,251 75%
50 24,667 30% 82,251 70%
50 19,667 22% 90,909 78%
50 24,667 27% 90,909 73%
50 25,667 28% 90,909 72%
50 26,667 29% 90,909 71%
50 21,333 23% 90,909 77%
50 64,667 43% 151,515 57%
50 30,667 28% 108,225 72%
50 22,000 20% 108,225 80%
50 30,750 28% 108,225 72%
50 25,667 24% 108,225 76%
50 26,667 26% 103,896 74%
50 41,357 38% 108,225 62%
50 30,000 28% 108,225 72%
50 33,143 31% 108,225 69%
50 24,831 23% 108,225 77%
50 26,714 25% 108,225 75%
50 25,667 24% 108,225 76%
50 36,000 33% 108,225 67%
50 26,714 25% 108,225 75%
50 26,714 25% 108,225 75%
50 26,714 25% 108,225 75%
50 33,143 31% 108,225 69%

195,455 24% 822,511 76%

254,545 31% 822,511 69%
268,182 33% 822,511 67%
372,727 39% 952,381 61%
209,091 25% 822,511 75%
800,000 62% 1,298,701 38%
336,364 35% 952,381 65%
236,364 29% 822,511 71%
450,000 43% 1,038,961 57%
268,182 33% 822,511 67%
281,818 34% 822,511 66%
 50 113,143 65% 173,160 35%
50 77,429 56% 138,528 44%
50 88,143 64% 138,528 36%
50 48,667 39% 125,541 61%
50 42,667 34% 125,541 66%
50 44,000 35% 125,541 65%
50 26,667 21% 125,541 79%
50 29,571 24% 125,541 76%
50 41,000 33% 125,541 67%
50 32,667 26% 125,541 74%
50 56,000 45% 125,541 55%
50 78,857 36% 216,450 64%
50 59,571 28% 216,450 72%

500,000 39% 1,298,701 62%

500,000 39% 1,298,701 62%
263,636 28% 952,381 72%
445,455 47% 952,381 53%
363,636 38% 952,381 62%

1 26,500 87.45% 30,303 13%

1 29,000 74.43% 38,961 26%
1 38,000 79.80% 47,619 20%

150 38,000 29% 129,870 71%

150 38,001 29% 129,870 71%
150 41,999 32% 129,870 68%
150 42,000 32% 129,870 68%
150 39,999 31% 129,870 69%
150 40,000 31% 129,870 69%

190,000 31% 606,061 69%

190,000 31% 606,061 69%
210,000 35% 606,061 65%
210,000 35% 606,061 65%
290,000 35% 822,511 65%
290,000 35% 822,511 65%
340,000 36% 952,381 64%
340,000 36% 952,381 64%
320,000 34% 952,381 66%
320,000 34% 952,381 66%
480,000 46% 1,038,961 54%
220,000 36% 606,061 64%
 220,000 36% 606,061 64%
370,000 39% 952,381 61%
360,000 38% 952,381 62%
220,000 36% 606,061 64%
420,000 40% 1,038,961 60%
460,000 44% 1,038,961 56%

%AVERAGE 31% 69%

Approved by:
 Selling Price
(Tax-inclusive)

135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000

105,000
105,000
105,000
105,000
105,000
105,000
105,000
105,000
105,001

35,000
35,000
35,000
55,000
55,000
55,000
75,000
75,000
75,000
45,000
45,000
45,001

95,000
95,000
95,000
95,000
95,000
95,001

85,000
85,000
85,000
85,000
85,000
85,000
85,000
85,001
85,000

95,000
95,000
95,000
95,000
95,000

35,000
35,000
35,000
35,000
35,000
35,000
45,000
90,000

45,000
45,000
 45,000
35,000

95,000
95,000
95,000
95,000
95,000
105,000
105,000
105,000
105,000
105,000
175,000
125,000
125,000
125,000
125,000
120,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000

950,000
950,000
950,000
1,100,000
950,000
1,500,000
1,100,000
950,000
1,200,000
950,000
950,000
 200,000
160,000
160,000
145,000
145,000
145,000
145,000
145,000
145,000
145,000
145,000
250,000
250,000

1,500,000
1,500,000
1,100,000
1,100,000
1,100,000

35,000
45,000
55,000

150,000
150,000
150,000
150,000
150,000
150,000

700,000
700,000
700,000
700,000
950,000
950,000
1,100,000
1,100,000
1,100,000
1,100,000
1,200,000
700,000
 700,000
1,100,000
1,100,000
700,000
1,200,000
1,200,000
STT LOẠI HÀNG HÓA ĐVT ĐƠN GIÁ QUI ĐỔI ML BALANC IN

1 Cà rốt kg 17,000 (400,000) (400) -

2 Cần tây kg 38,000 300 800
3 Chanh không hạt kg 22,000 55,480 73,000
4 Dưa leo kg 15,000 1,198 1,000
5 Gừng kg 35,000 2,340 2,000
6 Húng lủi kg 45,000 (2,001) 2,500
7 Lá quế kg 25,000 (300) 200
8 Ngò rí kg 60,000 - -
9 Ớt hiểm đỏ kg 45,000 1,000 500
10 Sả cây kg 13,000 899 3,000
11 Tiêu xanh kg 85,000 100 100
12 Cam sành kg 20,000 21,694 42,000
13 Chanh dây kg 24,000 34,803 45,000
14 Chuối xiêm nải 15,000 (2,749) 3,000
15 Dừa gọt trái 12,500 39,998 40,000
16 Dưa hấu kg 11,000 73,938 74,900
17 Khóm trái 15,000 11,495 47,000
18 Táo Mỹ đỏ kg 70,000 193 1,000
19 Thanh long đỏ kg 27,000 2,000 2,000
20 Thanh long trắng kg 24,000 700 4,000
21 Xoài hòa lộc kg 42,000 24,599 35,900
22 Xoài sống kg 22,000 - -
377,900
MIXER BEGIN 1 2 3 4 5 6 7

400
500 0.5
25,020 7,500 5 5
402 600
360 700
4,501 0.5
500 0.2

500
2,301 200 0.5 0.5

28,306 8,000 5 5
18,497 8,300 5
5,750 1
15 13
8,262 7,300 8.5 10
35,512 7 5
807

3,300
16,401 5,100 4.9
 8 9 10 11 12 13 14 15 16 17

5 5 10 10 10

0.5
1 1

0.5
1 1
0.1
5 5 5 7
15 10
1 1
5 5 5 10 10
14.4 12 10
10 10 7 10

2
2
13 5 5
18 19 20 21 22 23 24 25 26 27

0.3
10 5 8
1
1 0.5

5 5
10 5
1
5
10 10
5
1

2
5 3
28 29 30 31
 BUFFET REPORT
No. ITEMS UNIT

1 Apple juice 1000ml Box

2 Peach juice Box
4 cam kg
8 Passion fruit kg
9 orange juice 1000ml box
11 Đường ăn kiêng logo box
12 Đường ăn trang logo box
13 Ice kg
14 fresh milk 1000ml( anchor) box
15 Water melon kg
16 Thơm trái pcs
17 Condensed Milk box
18 Coffee Folliet (heritage )Robusta kg
19 Tea Bag 100pcs/box Bag
20 Lime /chanh Kg
21 Sả cây Kg
22 Húng lủi Kg
23 dưa leo kg
24 Coconut trái
25 Táo mỹ kg
26 Thanh long kg
Pax:
PORT
Q TOTAL SUB TOTAL
PRICE
01 02
30,000 89 2,670,000 6
30,100 108 3,250,800 8
20,000 6 120,000 0.2 0.2
22,000 17 374,000
35,400 78 2,761,200 6
750 221 165,750 5 4
500 591 295,500 16 20
1,500 660 990,000 25 25
25,480 133 3,388,840 5 5
10,000 62 620,000 8
15,000 1 15,000
51,900 26 1,323,450 1 1
156,200 17 2,624,160 0.5 0.5
841 218 183,318 8 8
22,000 20 435,600 0.3 0.3
13,000 1 14,300
45,000 1 63,000 0.1 0.1
15,000 2 28,500
12,500 - -
70,000 7 483,000
27,000 1.300 35,100
3244 19,323,418 98 132
Average: 5,956.66 6,335 5,686
620,877 750,527
21% 19%
03 04 05 06 07 08 09
7 4 5 5 4 6
10 6 10
0.3 0.3 0.3 0.3 0.3
4
9 8 8
10 5 5 7 4 5 5
20 20 25 30 30 15 20
30 25 25 30 25 30 25
5 4 6 6 5 5 6
12 10

1.5 1 1 1 1 1 1
0.6 0.5 0.5 0.7 0.9 0.8 0.7
8 8 8 10 10 10 8
0.3 0.3 0.3 0.3 0.3 0.3 0.3
0.1 0.1 0.1
0.1 0.1 0.1 0.1 0.1
0.3 0.3

134 103 137 138 144 149 136

6,654 5,853 5,865 6,202 4,437 5,946 6,268
891,597 602,897 803,557 855,879 638,889 886,019 852,397
22% 20% 20% 21% 15% 20% 21%
10 11 12 13 14 15 16
7 6 4 4 2
10 7 8
0.3 0.3 0.5
5
7 10 10
5 5 5 5 11 15 15
20 20 20 20 20 30 30
25 25 25 25 25 30 30
5 6 5 7 4 5 6
12 8

1 1 1 1 1 1 1
0.6 0.6 0.5 0.5 0.5 0.8 1
10 8 8 8 8 10 10
0.3 0.5 0.5 3.5 0.5 0.5 4
0.1 0.1 0.1 0.1 0.1
0.1 0.1 0.1 0.1
0.3

6
0.5
141 107 99 141 109 153 165
6,071 7,140 7,070 5,022 4,924 6,271 8,327
856,079 763,977 699,977 708,137 536,697 959,419 1,373,939
20% 24% 24% 17% 16% 21% 28%
 17 18 19 20 21 22 23
5 5 6 6 2
10 9 10 10
0.5 0.3 0.4 0.3 0.5 0.5
8
8 12
15 5 5 20 20 15 15
40 15 30 30 30 30 30
30 25 30 30 30 30 30
8 5 6 6 6 5 6
12
0.5 0.5
1 1 1 1.5 1.5 1 1
1.2 0.5 0.7 0.7 0.7 0.8 1
10 8 10 10 10 10 10
0.5 0.5 0.5 4 0.3 0.5 0.5
0.1 0.1
0.1 0.1 0.1
0.5

0.5 0.4
0.3 0.5
164 103 135 151 158 164 138
6,105 7,287 6,322 5,517 5,238 6,239 6,016
1,001,139 750,577 853,479 833,079 827,579 1,023,219 830,139
20% 24% 21% 18% 17% 21% 20%
24 25 26 27 28 29 29
5
10
0.5

15
30
30
6

1
1
10
0.5
0.1

0.5

145
6,355 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
921,439 - - - - - -
21% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
 30

PAX
#DIV/0! VND
- VND
#DIV/0!
No. ITEMS BLANC IN

1 Apple juice 1000ml 24.00 96

2 Peach juice 9.00 60

3 orange juice 1000ml 20.00 60

4 Đường ăn kiêng logo 127.00 200

5 Đường ăn trang logo (91.33) 200

6 fresh milk 1000ml( anchor) (23.74) 96

7 Condensed Milk 3.52 24

8 Coffee Folliet (heritage )Robusta (4.22) 10

9 chocolate (2.76) 0

10 Brown sugar (1.89) 0

11 Tea Bag 100pcs/box (68.00) 100

12 Thuốc man.trắng 12.00 0

13 Thuốc555 4.00 0

14 Thuốc m.menthoil 1.00 0

BUFFET MIXER BEGIN UNIT PRICE

89 3000.00 20 Box 30,000

108 3000.00 60 Box 30,100

78 38 box 35,400

221 148 box 750

591 334.00 300 box 500

133 11,741 25 box 25,480

25.5 9,980 15 box 51,900

16.8 4,920 7.5 kg 156,200

2,760

1,889

218 2.00 50 Bag 841

12
BOX 35,000

4
BOX 35,000

1
BOX 35,000
1 2 3 4 5 6 7 8 9 10

36 60

60

60

200

200

36 60

24

10

100
11 12 13 14 15 16 17 18 19 20
21 22 23 24 25 26 27 28 29 30
31