Sr.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
1
2
3

1
2
3
4
5

BRAND NAME
Liquors
Bailey's 750 ML
Cointreau
Kahlua
Harvey's Bristol Cream
Campari
Volare Triple Sec
Amaretto
Peach schnapps
VOLARE BLUE CURACCAO
Martini Bianco
Martini Extra Dry
Martini Extra rosso
Pernod
Tia Maria
Antica sambuca Classic
COCKBURN PORT
Jager Meister
XENTA ABSENTA
Volare Triple Sec
Benedictine
Midori
Cream de menth
Cream de Cassis
COGNACS
Remy Martin v.s.o.p
Hennesey VS
Hennesey XO
SINGLE
MALTS/SCOTCHES
Chivas Regal 12YO
Chivas Regal 18YO
Glenfidditch 15 Yrs
Glenmorangie Malt 10 Y O
Royal Salute

Ml
750
700
700
750
750
750
750
750
750
1000
1000
1000
750
750
750
750
1000
750
1000
750
700
1000
700

New Rate Cost Price

/30 ml
1100.00
44.00
1290.00
55.29
900.00
38.57
840.00
33.60
920.00
36.80
750.00
30.00
805.00
32.20
800.00
32.00
800.00
32.00
625.00
18.75
625.00
18.75
625.00
18.75
790.00
31.60
1040.00
41.60
900.00
36.00
1400.00
56.00
1800.00
54.00
2510.00
100.40
900.00
27.00
1200.00
48.00
750.00
32.14
1835.00
55.05
800.00
34.29

700
700
700

2960.00
1550.00
8000.00

126.86
66.43
342.86

750
750
750
750
750

1650.00
3250.00
3190.00
2500.00
10500.00

66.00
130.00
127.60
100.00
420.00

6
7
8
9
10
11
12
13

J & B Rare
J/W Black Label
J/W Blue Label
J/W Gold Label
J/W Red Label
Taliskar 10 Yrs
Ballantines
BALVINIE 15YO
OTHER WHISKYS
1 Jack Daniels
2 Jameson Irish whiskey
3 Jim Beam
5 Canadian Club
7 Isle of Jura 10 Yrs
8 Teacher high land
9 100 piper
VODKAS
1 Absolut Blue
2 Absolut Mandrin
3 Absolute pepper
4 Beleveder Vodka
5 Grey Goose
6 Smiran off Black
7 Skyy Vodka
8 Blavod vodka
9 Ciroc
10 Kamasutra
RUMS

750
750
750
750
750
750
750
700

840.00
1650.00
10500.00
3700.00
800.00
2650.00
800.00
5100.00

33.60
66.00
420.00
148.00
32.00
106.00
32.00
218.57

750
750
750
750
700
750
750

1600.00
1020.00
900.00
850.00
1800.00
1300.00
1300.00

64.00
40.80
36.00
34.00
77.14
52.00
52.00

750
750
750
750
750
750
750
750
750
500

650.00
730.00
730.00
1850.00
1760.00
900.00
690.00
800.00
2090.00
1470.00

26.00
29.20
29.20
74.00
70.40
36.00
27.60
32.00
83.60
88.20

1
2
3
4

1000
750
750
750

955.00
950.00
700.00
300.00

28.65
38.00
28.00
12.00

750
750
750

3700.00
1198.00
1698.00

148.00
47.92
67.92

1
2
3

CAPTAIN MORGAN BLACK

MALIBU
Bacardi White
Old monk
PREMIUM TEQUILA
CASA NOBLE ANEJO
Triple XXX gold
Tequila xxx Reposado

GIN
1
2
3

750
750
750

Beefeater
Bombay Sapphire
Tanqueray

800.00
845.00
800.00

32.00
33.80
32.00

Cost

CHAMPAGNE
Moet & Chandon Brut Imperial
Moet & Chandon Brut Imperial
Rose
Dom Perignon Champagne 2000

Sula Bruit

1
2

750
750

By Botel By Glass
3200.00
3900.00

750

11000.00

750

900.00

180.00

750

710.00

142.00

750

710.00

142.00

750
750
750

1535.00
750.00
900.00

750

900.00

750

770.00

750
750
750
750

450.00
450.00
650.00
650.00

Wine
1

VINA TARAPACA PIRITAS

CHARDONNAY
2 VINA TARAPAC EL ROSAL
PINOT NOIR
3 RUFFINO CIANTI
4 Cote Du Rohen Rough
5 JACOB CREEK RESERVE
SHIRAZ
6 JACOB CREEK RESERVE
CHARDONNAY
7 CASTELLO BANFI COL DI
CABERNET SAUVIGNON
8 Three peak merlot
9 Three peak Chardoney
10 Sula Sav blanc
11 Sula Satori

Cost price
Soft Beverage ( Item name)

90.00
90.00
130.00
130.00

Sale price

Energy Drink
Aerated beverage
Frish juice
Sparkling water
Soda
Tonic
M.water 500 Ml
M.water 1000 Ml

57.46
5.49
13.33
69.33
5.33
26.5
7.01
9.83

245
125
125
155
125
135
50
95

Sale price /30 ml

Cost %

375
375
375
525
425
375
375
350
375
425
425
425
425
375
350
525
450
625
375
425
425
375
350

11.73
14.74
10.29
6.40
8.66
8.00
8.59
9.14
8.53
4.41
4.41
4.41
7.44
11.09
10.29
10.67
12.00
16.06
7.20
11.29
7.56
14.68
9.80

675
475
1500

18.79
13.98
22.86

395
765
615
510
1495

16.71
16.99
20.75
19.61
28.09

365
450
1495
765
395
535
395
885

9.21
14.67
28.09
19.35
8.10
19.81
8.10
24.70

485
385
450
385
510
295
295

13.20
10.60
8.00
8.83
15.13
17.63
17.63

355
355
355
445
445
370
310
445
445
475

7.32
8.23
8.23
16.63
15.82
9.73
8.90
7.19
18.79
18.57

355
375
265
225

8.07
10.13
10.57
5.33

795
355
395

18.62
13.50
17.19

435
435
385

7.36
7.77
8.31

Sale
By Glass

By Botel
8500
12500
22000
625

3000

28.80

510

2500

27.84

510

2500

27.84

6000
3100
3200

25.58
24.19
28.13

2700

33.33

2500

30.80

2400
2400
1850
1850

17.65
17.65
34.67
34.67

510
510
375
375

23.45
4.39
10.66
44.73
4.26
19.63
14.02
10.35

Sr.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
1
2
3

1
2
3

BRAND NAME
Liquors

Bailey's 750 ML
Cointreau
Kahlua
Harvey's Bristol Cream
Campari
Volare Triple Sec
Amaretto
Peach schnapps
VOLARE BLUE CURACCAO
Martini Bianco
Martini Extra Dry
Martini Extra rosso
Pernod
Tia Maria
Antica sambuca Classic
COCKBURN PORT
Jager Meister
XENTA ABSENTA
Volare Triple Sec
Benedictine
Midori
Cream de menth
Cream de Cassis
COGNACS
Remy Martin v.s.o.p
Hennesey VS
Hennesey XO
SINGLE
MALTS/SCOTCHES
Chivas Regal 12YO
Chivas Regal 18YO
Glenfidditch 15 Yrs

Ml

750
700
700
750
750
750
750
750
750
1000
1000
1000
750
750
750
750
1000
750
1000
750
700
1000
700
700
700
700

750
750
750

4
5
6
7
8
9
10
11
12
13

Glenmorangie Malt 10 Y O
Royal Salute
J & B Rare
J/W Black Label
J/W Blue Label
J/W Gold Label
J/W Red Label
Taliskar 10 Yrs
Ballantines
BALVINIE 15YO
OTHER WHISKYS
Jack Daniels
Jameson Irish whiskey
Jim Beam
Canadian Club
Isle of Jura 10 Yrs
Teacher high land
100 piper
VODKAS
Absolut Blue
Absolut Mandrin
Absolute pepper
Beleveder Vodka
Grey Goose
Smiran off Black
Skyy Vodka
Blavod vodka
Ciroc
Kamasutra
RUMS

750
750
750
750
750
750
750
750
750
700

CAPTAIN MORGAN BLACK

1000

2
3
4

MALIBU
Bacardi White
Old monk
PREMIUM TEQUILA

750
750
750

1
2
3
5
7
8
9
1
2
3
4
5
6
7
8
9
10

750
750
750
750
700
750
750
750
750
750
750
750
750
750
750
750
500

1
2
3
1
2
3

CASA NOBLE ANEJO

Triple XXX gold
Tequila xxx Reposado
GIN
Beefeater
Bombay Sapphire
Tanqueray

750
750
750

Moet & Chandon Brut Imperial

750

750
750
750

CHAMPAGNE
1
2
3
4
Wine
1
2
3
4
5
6
7
8
9
10
11

Moet & Chandon Brut Imperial

Rose
Dom Perignon Champagne
2000
Sula Bruit

VINA TARAPACA PIRITAS

CHARDONNAY
VINA TARAPAC EL ROSAL
PINOT NOIR
RUFFINO CIANTI
Cote Du Rohen Rough
JACOB CREEK RESERVE
SHIRAZ
JACOB CREEK RESERVE
CHARDONNAY
CASTELLO BANFI COL DI
CABERNET SAUVIGNON
Three peak merlot
Three peak Chardoney
Sula Sav blanc
Sula Satori

750
750
750

750
750
750
750
750
750
750
750
750
750
750

Cost price
Soft Beverage ( Item name)
Energy Drink
Aerated beverage
Frish juice
Sparkling water
Soda
Tonic
M.water 500 Ml
M.water 1000 Ml

57.46
5.49
13.33
69.33
5.33
26.5
7.01
9.83

Cost Price /30 ml

New Rate

Net Cost Add Cha.

1,100
1,290
900
840
920
750
805
800
800
625
625
625
790
1,040
900
1,400
1,800
2,510
900
1,200
750
1,835
800

289
339
236
221
242
197
211
210
210
164
164
164
207
273
236
368
473
659
236
315
197
482
210

1,389
1,629
1,136
1,061
1,162
947
1,016
1,010
1,010
789
789
789
997
1,313
1,136
1,768
2,273
3,169
1,136
1,515
947
2,317
1,010

1,389
1,629
1,136
1,061
1,162
947
1,016
1,010
1,010
789
789
789
997
1,313
1,136
1,768
2,273
3,169
1,136
1,515
947
2,317
1,010

56
71
49
42
46
38
41
40
40
24
24
24
40
53
45
71
69
127
34
61
41
70
44

2,960
1,550
8,000

777
407
2,100

3,737
1,957
10,100

3,737
1,957
10,100

162
85
439

1,650
3,250
3,190

433
853
837

2,083
4,103
4,027

2,083
4,103
4,027

83
164
161

14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00

2,500
10,500
840
1,650
10,500
3,700
800
2,650
800
5,100

656
2,756
221
433
2,756
971
210
696
210
1,339

3,156
13,256
1,061
2,083
13,256
4,671
1,010
3,346
1,010
6,439

3,156
13,256
1,061
2,083
13,256
4,671
1,010
3,346
1,010
6,439

126
530
42
83
530
187
40
134
40
280

1,600
1,020
900
850
1,800
1,300
1,300

420
268
236
223
473
341
341

2,020
1,288
1,136
1,073
2,273
1,641
1,641

2,020
1,288
1,136
1,073
2,273
1,641
1,641

81
52
45
43
99
66
66

650
730
730
1,850
1,760
900
690
800
2,090
1,470

171
192
192
486
462
236
181
210
549

821
922
922
2,336
2,222
1,136
871
1,010
2,639

821
922
922
2,336
2,222
1,136
871
1,010
2,639

33
37
37
93
89
45
35
40
106

955

251

1,206

1,206

37

950
700
300

249
184
79

1,199
884
379

1,199
884
379

48
35
15

3,700
1,198
1,698

971
314
446

4,671
1,512
2,144

4,671
1,512
2,144

187
60
86

800
845
800

210
222
210

1,010
1,067
1,010

1,010
1,067
1,010

40
43
40

3,200

840

4,040

4,040

162

3,900

1,024

4,924

4,924

197

11,000

2,888

13,888

13,888

556

900

236

1,136

1,136

45

710

186

896

896

36

710

186

896

896

36

1,535
750

403
197

1,938
947

1,938
947

78
38

900

236

1,136

1,136

45

900

236

1,136

1,136

45

770

202

972

972

39

450
450
650
650

118
118
171
171

568
568
821
821

568
568
821
821

23
23
33
33

Cost
By Botel

Cost Price /30 ml

69.55
84.81
63.40
56.42
60.46
51.88
54.65
54.40
54.40
37.91
37.91
37.91
53.90
66.52
59.45
84.70
82.86
140.76
48.43
74.60
55.17
84.20
57.91
0.00
162.48
85.08
439.13

Sale price /30 ml

Cost %

44
55
39
34
37
30
32
32
32
19
19
19
32
42
36
56
54
100
27
48
32
55
34

375
375
375
525
425
375
375
350
375
425
425
425
425
375
350
525
450
625
375
425
425
375
350

11.73
14.74
10.29
6.40
8.66
8.00
8.59
9.14
8.53
4.41
4.41
4.41
7.44
11.09
10.29
10.67
12.00
16.06
7.20
11.29
7.56
14.68
9.80

127
66
343

675
475
1500

18.79
13.98
22.86

0.00
83.33
164.13
161.10

P
10%

696
848
634
564
605
519
547
544
544
379
379
379
539
665
595
847
829
1,408
484
746
552
842
579
1,625
851
4,391
-

66
130
128

395
765
615

16.71
16.99
20.75

833
1,641
1,611

126.25
530.25
42.42
83.33
530.25
186.85
40.40
133.83
40.40
279.95
0.00
80.80
51.51
45.45
42.93
98.80
65.65
65.65
0.00
32.83
36.87
36.87
93.43
88.88
45.45
34.85
40.40
105.55
0.00

100
420
34
66
420
148
32
106
32
219

510
1495
365
450
1495
765
395
535
395
885

19.61
28.09
9.21
14.67
28.09
19.35
8.10
19.81
8.10
24.70

1,263
5,303
424
833
5,303
1,869
404
1,338
404
2,799
808
515
455
429
988
657
657
328
369
369
934
889
455
348
404
1,055
-

64
41
36
34
77
52
52

485
385
450
385
510
295
295

13.20
10.60
8.00
8.83
15.13
17.63
17.63

26
29
29
74
70
36
28
32
84
88

355
355
355
445
445
370
310
445
445
475

7.32
8.23
8.23
16.63
15.82
9.73
8.90
7.19
18.79
18.57

29

355

8.07

38
28
12

375
265
225

10.13
10.57
5.33

148
48
68

795
355
395

18.62
13.50
17.19

32
34
32

435
435
385

7.36
7.77
8.31

Sale
By Glass By Glass

By Botel
8500
12500
22000

180

625

3000

28.80

142

510

2500

27.84

142

510

2500

27.84

6000
3100

25.58
24.19

3200

28.13

2700

33.33

2500

30.80

2400
2400
1850
1850

17.65
17.65
34.67
34.67

90
90
130
130

510
510
375
375

Sale price
245
125
125
155
125
135
50
95

23.45
4.39
10.66
44.73
4.26
19.63
14.02
10.35

Price As Cost %
15%
20%
25%

30%

35%

464
565
423
376
403
346
364
363
363
253
253
253
359
443
396
565
552
938
323
497
368
561
386
1,083
567
2,928

348
424
317
282
302
259
273
272
272
190
190
190
269
333
297
424
414
704
242
373
276
421
290
812
425
2,196

278
339
254
226
242
208
219
218
218
152
152
152
216
266
238
339
331
563
194
298
221
337
232
650
340
1,757

232
283
211
188
202
173
182
181
181
126
126
126
180
222
198
282
276
469
161
249
184
281
193
542
284
1,464

199
242
181
161
173
148
156
155
155
108
108
108
154
190
170
242
237
402
138
213
158
241
165
464
243
1,255

417
821
805

333
657
644

278
547
537

238
469
460

556
1,094
1,074

842
3,535
283
556
3,535
1,246
269
892
269
1,866
539
343
303
286
659
438
438
219
246
246
623
593
303
232
269
704
-

631
2,651
212
417
2,651
934
202
669
202
1,400
404
258
227
215
494
328
328
164
184
184
467
444
227
174
202
528
-

505
2,121
170
333
2,121
747
162
535
162
1,120
323
206
182
172
395
263
263
131
147
147
374
356
182
139
162
422
-

421
1,768
141
278
1,768
623
135
446
135
933
269
172
152
143
329
219
219
109
123
123
311
296
152
116
135
352
-

361
1,515
121
238
1,515
534
115
382
115
800
231
147
130
123
282
188
188
94
105
105
267
254
130
100
115
302
-