TURBO BOOSTER

SL.NO INGREDIENT QUANTITY COST PER BOTTLE

1 vodka 30ml 400
2 gin 30ml 400
3 white rum 30ml 750
4 cola 150ml 60
5 lime a dash 2
6 lemon a slice
7 ice 50gms 20rs per kg
TURBO BOOSTER

QUANTITY PER BOTTLE COST PER PORTION

750ml 16
750ml 16
750ml 30
1000ml 9
1 2
0.5
1000GMS 2.5
TOTAL 76

SELLING PRICE 95

EXPECTED SELLING
 BECKHAMS CURVE

SL.NO INGREDIENT QUANTITY COST PER BOTTLE

1 lytchee juice 120ml 80
2 vodka 45ml 400
3 cherry 1 200
4 mint 3 45
BECKHAMS CURVE

QUANTITY PER BOTTLE COST PER PORTION

1000 9.6
750 24
100 2
500gms 1
TOTAL 36.6

SELLING PRICE 60
 THE GOLDEN BOOT

SL.NO INGREDIENT QUANTITY

1 apple juice 180ml
2 soda 30ml
3 whiskey 45ml
4 green chilly 1
 THE GOLDEN BOOT

COST PER BOTTLE QUANTITY PER BOTTLE COST PER PORTION

100 1000 18
30 300 3
400 750 24
20 100GMS 1
TOTAL 46

SELLING PRICE 65
 THE YELLOW CARD

SL.NO INGREDIENT QUANTITY COST PER BOTTLE

1 vodka 45ml 400
2 pine apple juice 120ml 100
3 fennel seeds 1 pinch 130
THE YELLOW CARD

QUANTITY PER BOTTLE COST PER PORTION

750ml 24
1000ml 12
100grams 0.25

TOTAL 36.25

SELLING PRICE 60
 MELON & M

SL.NO INGREDIENT QUANTITY

1 watermelon juice 150ml
2 sprite 120ml
3 mint 5grams
4 ice 30gms
 MELON & MINT

COST PER BOTTLE QUANTITY PER BOTTLE

100 1000ml
30 1000ml
45 1000gms
20 1000gms
TOTAL

SELLING PRICE
COST PER PORTION
15
3.6
0.23
0.6
19.43

40
 THE REFRESHER

sr. no. INGREDIENT QUANTITY COST PER BOTTLE

1 mango juice 115ml 100
2 frsh cream 25ml 120
3 rasberry syrup 10ml 350
THE REFRESHER

QUANTITY PER BOTTLE COST PER PORTION

1000ml 11.5
1000ml 3
1000ml 3.5
TOTAL 18

SELLING PRICE 40
 THE SIGNATURE ICE TEA

SL.NO INGREDIENT QUANTITY COST PER BOTTLE

1 tea mix 150ML 100
2 chilled water 100ML 15
3 crushed ice 50GMS 20
SIGNATURE ICE TEA

QUANTITY PER BOTTLE COST PER PORTION

1000ml 15
1000ml 1.5
1000gms `1
TOTAL 16.5

SELLING PRICE 40
EXPECTED SELLING DAY 1 20
 ITEM DAY 1 DAY 2 TOTAL
TURBO BOOSTER 15 25 40
BECKHAMS CURVE 15 25 40
THE GOLDEN BOOT 15 25 40
THE YELLOW CARD 15 25 40
MELON & MINT 15 25 40
THE SIGNATURE ICE TEA 15 25 40
BEER 60 88 148
TOTAL 150 238 388
SELLING PRICE TOTAL REVENUE
95 3800
60 2400
65 2600
60 2400
40 1600
40 1600
40 5920
400 20320
ITEM BEVERAGE COST SELLING PRICE BEVERAGE COST%
TURBO BOOSTER 76.6 95 80.63%
BECHAMS CURVE 36.6 60 61.00%
THE GOLDEN BOOT 46 65 70.77%
THE YELLOW CARD 36 60 60.00%
MELON & MINT 19.43 40 48.58%
THE REFRESHER 18 40 45.00%
THE SIGNATURE ICE TEA 16.5 40 41.25%
35.59 57.1428571429 58.18%
OVERHEAD COST % OVERHEAD COST TOTAL COST PROFIT PROFIT% TAX% TAX
10% 9.5 86.1 8.9 9.37% 13.5 12.825
10% 6 42.6 17.4 29.00% 13.5 8.1
10% 6.5 52.5 12.5 19.23% 13.5 8.775
10% 6 42 18 30.00% 13.5 8.1
10% 4 23.43 16.57 41.43% 13.5 5.4
10% 4 22 18 45.00% 13.5 5.4
10% 4 20.5 19.5 48.75% 13.5 5.4
10% 5.71428571428571 41.30428571 15.83857143 31.82% 13.5 7.714286
PROFIT AFTER TAX
-3.925
9.3
3.725
9.9
11.17
12.6
14.1
8.12428571428572