Raw Materials Unit Price total per serving in 16 oz

Black Forest Powder 1kl 300 30g

Winter Melon Powder 1kl 250 30g
Cookies & Cream 1kl 320 30g
Mango Cheese Cake Powder 1kl 280 30g
Okinawa Powder 1kl 260 30g
Black Pearl 1kl 150 40g
Cups with lid 16oz 50 cups 260 1
Cups with lid 22oz 50 cups 280 1
Big Straw 100 pcs/bag 90 1
water 20L/ 1 gallon 20 270
ice cubes 1kl/30 pcs 5 4pcs
Milk Tea Cream Taste 200g 95 10g
Sugar Caramel 1kl 300 20g
Caramel Syrup 750g 170 30g

# of powder Price # of servings in a 22oz. # of servings in a 16oz.

1kl 300 20 28
1.5 kl 450 30 42
2kl 600 40 56
2.5kl 750 50 50
3kl 900 60 60
total per serving in 22 oz # of Servings in 22 oz # of Servings in 16 oz
45g 22 28
45g 22 28
45g 22 28
45g 22 28
45g 22 28
60g 16 25
1 - 50
1 50 -
1 100 100
360 55 74
6pcs 5 7.5
15g 13 20
30g 33 50
45g 16 25
Total Per Serving
Black Forest
Winter Melon
cookies & cream
okinawa
Mango Cheese Cake
Amount per serving in 22 oz. Amount per serving in 16 oz
13.64 10.71
11.36 8.93
11.55 11.43
12.73 10
11.82 9.29
9 6
0 5.2
5.6 0
0.9 0.9
0.36 0.27
1 0.67 PRICE
7.31 4.75 16 oz
9 6 22 oz
10.63 6.8
22oz 16oz net sale per serving in 22oz
57.44 41.3 17.56
55.16 39.52 19.84
55.35 42.02 19.65
55.6181818181818 39.88 19.3818181818182
56.53 40.59 18.47
PRICE
60
75

net sale per serving in 16oz

18.7
20.48
17.98
20.12
19.41