Profit Analysis -  
Case Cost -

$95.00

Pkg. per Case -

12

oz, per Gallon -

128

Liquor Cost per Case -

$96.00

Btls per Case -

12

Ounces per Btl -

33.8

Serving Size, oz. -
Cost per Serving, $ -

10

12

14

16

Cost* -

0.2783

0.3402

0.4020

0.4639

Liquor -*

0.2813

0.3438

0.4063

0.4688

oz -

1.1883

1.4523

1.7164

1.9805

Total* -

0.5596

0.6839

0.8083

0.9326

 

 

 *Using 1oz less per cup size for spillage, etc.
Does not include 10 to 15% expansion factor due to freezing.
Net Profit per Case, $ - Servings per Case per Serving Size -

Retail Price -

341.33

279.27

236.31

204.80

2.50

662.33

507.18

399.77

321.00

3.00

833.00

646.82

517.92

423.40

3.50

1003.67

786.45

636.08

525.80

4.00

1174.33

926.09

754.23

628.20

4.50

1345.00

1065.73

872.38

730.60

5.00

1515.67

1205.36

990.54

833.00

5.50

1686.33

1345.00

1108.69

935.40

6.00

1857.00

1484.64

1226.85

1037.80

Net Profit per Serving, $ - Serving Size, oz. -

Retail Price -

10

12

14

16

2.50

1.94

1.82

1.69

1.57

3.00

2.44

2.32

2.19

2.07

3.50

2.94

2.82

2.69

2.57

4.00

3.44

3.32

3.19

3.07

4.50

3.94

3.82

3.69

3.57

5.00

4.44

4.32

4.19

4.07

5.50

4.94

4.82

4.69

4.57

6.00

5.44

5.32

5.19

5.07

Margin, % - Serving Size, oz. -

Retail Price -

10

12

14

16

2.50

77.62%

72.64%

67.67%

62.70%

3.00

81.35%

77.20%

73.06%

68.91%

3.50

84.01%

80.46%

76.91%

73.35%

4.00

86.01%

82.90%

79.79%

76.68%

4.50

87.57%

84.80%

82.04%

79.28%

5.00

88.81%

86.32%

83.83%

81.35%

5.50

89.83%

87.57%

85.30%

83.04%

6.00

90.67%

88.60%

86.53%

84.46%