SALE FOR SOFT DRINKS

Items8 0zSALESCOG12 OzSALESCOGTOTAL SALETOTAL COG

Selling PriceCostSelling PriceCost

Coca-Cola10.007.0034,560.0024,192.0012.008.0034,560.0023,040.0069,120.0047,232.00

Pepsi10.007.0014,400.0010,080.0012.008.0013,824.009,216.0028,224.0019,296.00

Royal10.007.0017,280.0012,096.0012.008.0017,280.0011,520.0034,560.0023,616.00

TOTAL66,240.0046,368.0065,664.0043,776.00131,904.0090,144.00

Expected Units To Be Sold Per Day

8 Oz 55%12 0z 45%

Cocacola1210

Pepsi54

Royal65

Sale For Shakes

Items Medium SALES COGS Small SALES COGS Large SALES COGS TOTAL SALES TOTAL COGS

Selling Price Cost Selling Price Cost Selling Price Cost

Chocolate 35.0023.0040,320.0039,744.0025.0017.0043,200.009,792.0045.0030.0025,920.0017,280.00109,440.0066,816.00

Melon 35.0023.0010,080.0013,248.0025.0017.0014,400.004,896.0045.0030.0012,960.008,640.0037,440.0026,784.00

Mango 35.0023.0030,240.0026,496.0025.0017.0028,800.009,792.0045.0030.0025,920.0017,280.0084,960.0053,568.00

Ube 35.0023.0010,080.006,624.0025.0017.007,200.004,896.0045.0030.0012,960.008,640.0030,240.0020,160.00

TOTAL 90,720.0086,112.0093,600.0029,376.0077,760.0051,840.00262,080.00167,328.00

Expected Sales per Day

ItemsMediumSmallLarge

Chocolate462

Melon121

Mango342

Ube111

TOTAL9136