1. Kona'sExpresso Coffee
Annual Cost of Goods
New York Chicago Denver Seattle San Francisco
Coffee Beans
$ 34,146.39 $ 43,253.53 $ 43,522.72 $ 53,075.94 $ 47,654.32
Containers 964.84 1009.97 864.65 1215.39 1429.98
Condiments 21843.43 37627.87 9817.67 9648.12 11565.13
Pastries 47381.28 12844.79 38389.12 23074.84 22805.06
Total $ 104,335.94 $ 94,736.16 $ 92,594.16 $ 87,014.29 $ 83,454.49
$60,000.00
$50,000.00
$40,000.00
Coffee Beans
$30,000.00
Containers
$20,000.00 Condiments
Pastries
$10,000.00
$-
New York Chicago Denver Seattle San
Francisco

2. Total
$ 221,652.90
5484.83
90502.22
144495.09
$ 462,135.04