SALE FOR SOFT DRINKS

8 0z
Items

12 Oz
SALES

Selling
Price

Cost

CocaCola

10.00

7.00

34,560.0
0

Pepsi

10.00

7.00

Royal

10.00

7.00

TOTAL

COG

SALES

COG

TOTAL
SALE

TOTAL
COG

Selling
Price

Cost

24,192.0
0

12.00

8.00

34,560.0
0

23,040.0
0

69,120.0
0

47,232.0
0

14,400.0
0

10,080.0
0

12.00

8.00

13,824.0
0

9,216.00

28,224.0
0

19,296.0
0

17,280.0
0

12,096.0
0

12.00

8.00

17,280.0
0

11,520.0
0

34,560.0
0

23,616.0
0

66,240.0
0

46,368.0
0

65,664.0
0

43,776.0
0

131,904.
00

90,144.0
0

Expected Units To Be Sold Per Day

8 Oz 55%

12 0z 45%

12

10

Pepsi

Royal

Cocacola

Sale For Shakes

Items

Medium
Selling
Price
Cost

Chocol
ate

35.00

23.00

Melon

35.00

23.00

Mango

35.00

23.00

Ube

35.00

23.00

TOTAL

SALES

COGS

40,320.
00
10,080.
00
30,240.
00
10,080.
00
90,720.
00

39,744.
00
13,248.
00
26,496.
00
6,624.0
0
86,112.
00

Small
Selling
Price
Cost
25.00

17.00

25.00

17.00

25.00

17.00

25.00

17.00

SALES

COGS

43,200.
00
14,400.
00
28,800.
00
7,200.0
0
93,600.
00

9,792.0
0
4,896.0
0
9,792.0
0
4,896.0
0
29,376.
00

Large
Selling
Price
Cost
45.00

30.00

45.00

30.00

45.00

30.00

45.00

30.00

Expected Sales per Day

Items

Medium

Small

Large

Chocolate

Melon

Mango

Ube

TOTAL

13

SALES

COGS

TOTAL
SALES

25,920.
00
12,960.
00
25,920.
00
12,960.
00
77,760.
00

17,280.
00
8,640.0
0
17,280.
00
8,640.0
0
51,840.
00

109,440.
00
37,440.0
0
84,960.0
0
30,240.0
0
262,080.
00

TOTAL
COGS

66,816.0
0
26,784.0
0
53,568.0
0
20,160.0
0
167,328.
00