Scribd
Upload
26 views

Alixis Lichine Merlot Chatea Bel Air '02

This document contains pricing and cost information for three cocktail items - Raspberry Mojito, Homemade Mojito, and Blue Tropical Coconut - sold at Social House. For each item, it lists the ingredients used, unit cost of each ingredient, total cost of ingredients, selling price of the item, and beverage cost as a percentage of selling price. It shows that the beverage cost as a percentage of selling price ranges from 25% for Raspberry Mojito to 55% for Blue Tropical Coconut.

Uploaded by

Angelina Maurina
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
26 views

Alixis Lichine Merlot Chatea Bel Air '02

This document contains pricing and cost information for three cocktail items - Raspberry Mojito, Homemade Mojito, and Blue Tropical Coconut - sold at Social House. For each item, it lists the ingredients used, unit cost of each ingredient, total cost of ingredients, selling price of the item, and beverage cost as a percentage of selling price. It shows that the beverage cost as a percentage of selling price ranges from 25% for Raspberry Mojito to 55% for Blue Tropical Coconut.

Uploaded by

Angelina Maurina
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 6

SELL

PRICE

Country

Packing

NETT PRICE
/ CASE
/ BOTTLE

ALIXIS LICHINE MERLOT

France

12x75CL

2,145,000

178,750

238,333

75.00%

262,167

Chatea Bel Air '02

France

12x75CL

6,300,000

525,000

807,692

65.00%

888,462

PRODUCT

COGS

SELL PRICE
( Include 10% Tax)

NEW DISPLAY
PRICE
263,000
889,000

Item :
Outlet :
No
1
2
3
4
5
6

Item :
Outlet :
No
1
2
3
4
5
6

Item :
Outlet :
No

RASBERY MOJITO
Social House
Qty
15
15
45
30
6
15

U.O.M
700
700
750
1,380
170
1,000

Unit
Ml
Ml
Ml
Ml
Gr
Gr

U.O.M
1,000
1,000
1,000
1,000
750
330

Unit
Gr
Gr
ML
Gr
Ml
Ml

HOMEMADE MOJITO
Social House
Qty
6
6
30
15
60
330

BLUE TROPICAL COCONUT


Social House
Qty

U.O.M

Unit

1
2
3
4
5
6

45
15
15
800
30
15

750
700
1,000
3,000
700
700

Ml
Ml
Gr
Gr
Ml
Ml

Ingredients
MINT MONIN
PEACH LIQUER
BACARDI
Ocean Spray Cranberry Jc/berri
RASBERY FROZEN
LEMON SQUEZE

Unit Cost
110,000
225,000
225,000
48,950
42,900
18,000

Ttl Cost
Selling Price
Beverage Cost

Ingredients
MINT LEAVE
LEMON CHUNK
SIMPLE SYRUP
LEMON SQUEZE
BACARDI
TEB'S

Unit Cost
14,000
18,000
13,000
18,000
225,000
5,375

Ttl Cost
Selling Price
Beverage Cost

Ingredients

Unit Cost

Total Cost
2,357
4,821
13,500
1,064
1,514
270

23,527
95,000
25%

Total Cost
84
108
390
270
18,000
5,375

24,227
95,000
26%

Total Cost

JOSE CERVO
COINTREAU
LEMON SQUEZE
LEMON SORBE
COCONUT MONIN
BLUE CURACAU MONIN

291,667
358,333
18,000
75,000
110,000
110,000

Ttl Cost
Selling Price
Beverage Cost

17,500
7,679
270
20,000
4,714
2,357

52,520
95,000
55%

You might also like