Main

Sr.BRAND NAMEMlNew RateCost Price /30 mlSale price /30 mlCost %Liquors1Bailey's 750 ML7501100.0044.0037511.732Cointreau7001290.0055.2937514.743Kahlua700900.0038.5737510.294Harvey's Bristol Cream750840.0033.605256.405Campari750920.0036.804258.666Volare Triple Sec750750.0030.003758.007Amaretto750805.0032.203758.598Peach schnapps750800.0032.003509.149VOLARE BLUE CURACCAO750800.0032.003758.5310Martini Bianco1000625.0018.754254.4111Martini Extra Dry1000625.0018.754254.4112Martini Extra rosso1000625.0018.754254.4113Pernod750790.0031.604257.4414Tia Maria7501040.0041.6037511.0915Antica sambuca Classic750900.0036.0035010.2916COCKBURN PORT7501400.0056.0052510.6717Jager Meister10001800.0054.0045012.0018XENTA ABSENTA7502510.00100.4062516.0619Volare Triple Sec1000900.0027.003757.2020Benedictine7501200.0048.0042511.2921Midori700750.0032.144257.5622Cream de menth10001835.0055.0537514.6823Cream de Cassis700800.0034.293509.80COGNACS1Remy Martin v.s.o.p7002960.00126.8667518.792Hennesey VS7001550.0066.4347513.983Hennesey XO7008000.00342.86150022.86 SINGLE MALTS/SCOTCHES1Chivas Regal 12YO7501650.0066.0039516.712Chivas Regal 18YO7503250.00130.0076516.993Glenfidditch 15 Yrs7503190.00127.6061520.754Glenmorangie Malt 10 Y O7502500.00100.0051019.615Royal Salute75010500.00420.00149528.096J & B Rare750840.0033.603659.217J/W Black Label7501650.0066.0045014.678J/W Blue Label 75010500.00420.00149528.099J/W Gold Label7503700.00148.0076519.3510J/W Red Label750800.0032.003958.1011Taliskar 10 Yrs7502650.00106.0053519.8112Ballantines750800.0032.003958.1013BALVINIE 15YO7005100.00218.5788524.70OTHER WHISKYS1Jack Daniels7501600.0064.0048513.202Jameson Irish whiskey7501020.0040.8038510.603Jim Beam750900.0036.004508.005Canadian Club750850.0034.003858.837Isle of Jura 10 Yrs7001800.0077.1451015.138Teacher high land7501300.0052.0029517.639100 piper7501300.0052.0029517.63VODKAS1Absolut Blue750650.0026.003557.322Absolut Mandrin750730.0029.203558.233Absolute pepper750730.0029.203558.234Beleveder Vodka7501850.0074.0044516.635Grey Goose 7501760.0070.4044515.826Smiran off Black750900.0036.003709.737Skyy Vodka750690.0027.603108.908Blavod vodka750800.0032.004457.199Ciroc7502090.0083.6044518.7910Kamasutra5001470.0088.2047518.57RUMS

1CAPTAIN MORGAN BLACK1000955.0028.653558.072MALIBU750950.0038.0037510.133Bacardi White750700.0028.0026510.574Old monk750300.0012.002255.33PREMIUM TEQUILA1CASA NOBLE ANEJO7503700.00148.0079518.622Triple XXX gold7501198.0047.9235513.503Tequila xxx Reposado7501698.0067.9239517.19GIN1Beefeater750800.0032.004357.362Bombay Sapphire750845.0033.804357.773Tanqueray750800.0032.003858.31

CostSale

CHAMPAGNEBy BotelBy GlassBy Glass By Botel1Moet & Chandon Brut Imperial7503200.0085002Moet & Chandon Brut Imperial Rose7503900.00125003Dom Perignon Champagne 200075011000.00220004Sula Bruit750900.00180.00625300028.80Wine

1VINA TARAPACA PIRITAS CHARDONNAY 750710.00142.00510250027.842VINA TARAPAC EL ROSAL PINOT NOIR 750710.00142.00510250027.843RUFFINO CIANTI7501535.00600025.584Cote Du Rohen Rough750750.00310024.195JACOB CREEK RESERVE SHIRAZ 750900.00320028.136JACOB CREEK RESERVE CHARDONNAY750900.00270033.337CASTELLO BANFI COL DI CABERNET SAUVIGNON750770.00250030.808Three peak merlot750450.0090.00510240017.659Three peak Chardoney750450.0090.00510240017.6510Sula Sav blanc750650.00130.00375185034.6711Sula Satori750650.00130.00375185034.67

Cost priceSale priceSoft Beverage ( Item name)Energy Drink57.4624523.45Aerated beverage5.491254.39Frish juice13.3312510.66Sparkling water69.3315544.73Soda5.331254.26Tonic26.513519.63M.water 500 Ml 7.015014.02M.water 1000 Ml 9.839510.35

Working

Sr.BRAND NAMEMlNew RateCost Price /30 mlSale price /30 mlCost %Price As Cost %Liquors10%15%20%25%30%35%Net CostAdd Cha.1Bailey's 750 ML7501,1002891,3891,3895614.0069.554437511.736964643482782321992Cointreau7001,2903391,6291,6297114.0084.815537514.748485654243392832423Kahlua7009002361,1361,1364914.0063.403937510.296344233172542111814Harvey's Bristol Cream7508402211,0611,0614214.0056.42345256.405643762822261881615Campari7509202421,1621,1624614.0060.46374258.666054033022422021736Volare Triple Sec7507501979479473814.0051.88303758.005193462592081731487Amaretto7508052111,0161,0164114.0054.65323758.595473642732191821568Peach schnapps7508002101,0101,0104014.0054.40323509.145443632722181811559VOLARE BLUE CURACCAO7508002101,0101,0104014.0054.40323758.5354436327221818115510Martini Bianco10006251647897892414.0037.91194254.4137925319015212610811Martini Extra Dry10006251647897892414.0037.91194254.4137925319015212610812Martini Extra rosso10006251647897892414.0037.91194254.4137925319015212610813Pernod7507902079979974014.0053.90324257.4453935926921618015414Tia Maria7501,0402731,3131,3135314.0066.524237511.0966544333326622219015Antica sambuca Classic7509002361,1361,1364514.0059.453635010.2959539629723819817016COCKBURN PORT7501,4003681,7681,7687114.0084.705652510.6784756542433928224217Jager Meister10001,8004732,2732,2736914.0082.865445012.0082955241433127623718XENTA ABSENTA7502,5106593,1693,16912714.00140.7610062516.061,40893870456346940219Volare Triple Sec10009002361,1361,1363414.0048.43273757.2048432324219416113820Benedictine7501,2003151,5151,5156114.0074.604842511.2974649737329824921321Midori7007501979479474114.0055.17324257.5655236827622118415822Cream de menth10001,8354822,3172,3177014.0084.205537514.6884256142133728124123Cream de Cassis7008002101,0101,0104414.0057.91343509.80579386290232193165COGNACS0.000.00.00.00.00.00.01Remy Martin v.s.o.p7002,9607773,7373,737162162.4812767518.791,6251,0838126505424642Hennesey VS7001,5504071,9571,9578585.086647513.988515674253402842433Hennesey XO7008,0002,10010,10010,100439439.13343150022.864,3912,9282,1961,7571,4641,255 SINGLE MALTS/SCOTCHES0.000.00.00.00.00.00.01Chivas Regal 12YO7501,6504332,0832,0838383.336639516.718335564173332782382Chivas Regal 18YO7503,2508534,1034,103164164.1313076516.991,6411,0948216575474693Glenfidditch 15 Yrs7503,1908374,0274,027161161.1012861520.751,6111,0748056445374604Glenmorangie Malt 10 Y O7502,5006563,1563,156126126.2510051019.611,2638426315054213615Royal Salute75010,5002,75613,25613,256530530.25420149528.095,3033,5352,6512,1211,7681,5156J & B Rare7508402211,0611,0614242.42343659.214242832121701411217J/W Black Label7501,6504332,0832,0838383.336645014.678335564173332782388J/W Blue Label 75010,5002,75613,25613,256530530.25420149528.095,3033,5352,6512,1211,7681,5159J/W Gold Label7503,7009714,6714,671187186.8514876519.351,8691,24693474762353410J/W Red Label7508002101,0101,0104040.40323958.1040426920216213511511Taliskar 10 Yrs7502,6506963,3463,346134133.8310653519.811,33889266953544638212Ballantines7508002101,0101,0104040.40323958.1040426920216213511513BALVINIE 15YO7005,1001,3396,4396,439280279.9521988524.702,7991,8661,4001,120933800OTHER WHISKYS0.000.00.00.00.00.00.01Jack Daniels7501,6004202,0202,0208180.806448513.208085394043232692312Jameson Irish whiskey7501,0202681,2881,2885251.514138510.605153432582061721473Jim Beam7509002361,1361,1364545.45364508.004553032271821521305Canadian Club7508502231,0731,0734342.93343858.834292862151721431237Isle of Jura 10 Yrs7001,8004732,2732,2739998.807751015.139886594943953292828Teacher high land7501,3003411,6411,6416665.655229517.636574383282632191889100 piper7501,3003411,6411,6416665.655229517.63657438328263219188VODKAS0.000.00.00.00.00.00.01Absolut Blue7506501718218213332.83263557.32328219164131109942Absolut Mandrin7507301929229223736.87293558.233692461841471231053Absolute pepper7507301929229223736.87293558.233692461841471231054Beleveder Vodka7501,8504862,3362,3369393.437444516.639346234673743112675Grey Goose 7501,7604622,2222,2228988.887044515.828895934443562962546Smiran off Black7509002361,1361,1364545.45363709.734553032271821521307Skyy Vodka7506901818718713534.85283108.903482321741391161008Blavod vodka7508002101,0101,0104040.40324457.194042692021621351159Ciroc7502,0905492,6392,639106105.558444518.791,05570452842235230210Kamasutra5001,4700.008847518.570.00.00.00.00.00.0RUMS0.00.00.00.00.00.00.00.00.00.00.00.01CAPTAIN MORGAN BLACK10009552511,2061,20637293558.070.00.00.00.00.00.02MALIBU7509502491,1991,199483837510.130.00.00.00.00.00.03Bacardi White750700184884884352826510.570.00.00.00.00.00.04Old monk7503007937937915122255.330.00.00.00.00.00.0PREMIUM TEQUILA0.00.00.00.00.00.01CASA NOBLE ANEJO7503,7009714,6714,67118714879518.620.00.00.00.00.00.02Triple XXX gold7501,1983141,5121,512604835513.500.00.00.00.00.00.03Tequila xxx Reposado7501,6984462,1442,144866839517.190.00.00.00.00.00.0GIN0.00.00.00.00.00.01Beefeater7508002101,0101,01040324357.360.00.00.00.00.00.02Bombay Sapphire7508452221,0671,06743344357.770.00.00.00.00.00.03Tanqueray7508002101,0101,01040323858.310.00.00.00.00.00.0

CostSale

CHAMPAGNEBy BotelBy GlassBy Glass By Botel1Moet & Chandon Brut Imperial7503,2008404,0404,04016285002Moet & Chandon Brut Imperial Rose7503,9001,0244,9244,924197125003Dom Perignon Champagne 200075011,0002,88813,88813,888556220004Sula Bruit7509002361,1361,13645180625300028.80Wine

1VINA TARAPACA PIRITAS CHARDONNAY 75071018689689636142510250027.842VINA TARAPAC EL ROSAL PINOT NOIR 75071018689689636142510250027.843RUFFINO CIANTI7501,5354031,9381,93878600025.584Cote Du Rohen Rough75075019794794738310024.195JACOB CREEK RESERVE SHIRAZ 7509002361,1361,13645320028.136JACOB CREEK RESERVE CHARDONNAY7509002361,1361,13645270033.337CASTELLO BANFI COL DI CABERNET SAUVIGNON75077020297297239250030.808Three peak merlot7504501185685682390510240017.659Three peak Chardoney7504501185685682390510240017.6510Sula Sav blanc75065017182182133130375185034.6711Sula Satori75065017182182133130375185034.67

Cost priceSale priceSoft Beverage ( Item name)Energy Drink57.4624523.45Aerated beverage5.491254.39Frish juice13.3312510.66Sparkling water69.3315544.73Soda5.331254.26Tonic26.513519.63M.water 500 Ml 7.015014.02M.water 1000 Ml 9.839510.35

Sheet2

Sheet3