Your Micro-Brand Pays for Itself Fast
These are real-world prices, updated as of summer 2024. Hover over cells for explanations. And don’t forget to select your state at the bottom of the page, tax can vary significantly from state to state.
Email us for access to the ROI Calculator as a Google Sheet to see formulas and determine if this is right for your business.
Restaurant Cocktail Cost Saving Scenario
Tequila Drinks Served per Day: | |||
Comparison Brand Cost per 750 ml Bottle: | Proposed House Brand Cost per Bottle | ||
Current Cost Per Drink (assumes 1.5 oz pour) | Reduced Cost with House Brand | 111 | |
Total Cost Per Day | New Cost Per Day | ||
New Profit per Day | |||
New Profit per Year (313 days) | |||
MXN per USD TODAY: | |
---|---|
Est Project Cost |
Liquor Store Chain Retail Sales Scenario
Bottles Sold per Day | Proposed House Brand Landed Cost | 20 | Cost Savings per Bottle (over comparison brand) | 111 | |
Comparison Brand Cost: | Proposed House Brand SRP | ||||
Comparison Brand SRP: | Proposed House Brand Gross Profit per Day | 0 | |||
Current Gross Profit per Day | Added Gross Profit per Day | 0 | Added Gross Profit per Year (313 days) | 0 | |
ROI in MONTHS | 8.1 |
Material Cost Breakout
MXN | USD | Per 12 BTL CASE USD | ||
Liquid Price per Liter (MXN) | $${F21.toFixed(2)} | |||
Liquid Price per Bottle | ||||
Bottle | ||||
Label Set | ||||
Cork | ||||
Capsule | ||||
Pallet/720 ($MXN/Btls per pallet) | ||||
Carton ($MXN/12 Btl case) | ||||
Bottling Labor | ||||
TOTAL MATERIALS COST |
Freight and Tax Cost Detail (USD)
Bottles per Pallet | Btl Size in ML | ||
---|---|---|---|
Per Bottle USD | Per 12 Btl case USD | ||
Freight | |||
MXN Customs Broker | |||
US Broker/Border Crossing | |||
Insurance | |||
Import Service $/Case | |||
Distributor Service $/Case | |||
Federal Excise Tax (CBMA Rate) | |||
Proof Gallon Cost at ABV Shown Below | |||
%ABV | |||
Your State | |||
State Liquor Import Tax* | |||
TOTAL FREIGHT AND TAX | |||
GRAND TOTAL COST |
Restaurant Cocktail Cost Saving Scenario
Current Cost Per Drink (assumes 1.5 oz pour):
$1.50
Total Cost Per Day:
$600.00
Proposed House Brand Cost per Bottle:
$16.01
Reduced Cost with House Brand:
$0.96
New Cost Per Day:
$384.20
New Profit per Day:
$215.00
New Profit per Year (313 days):
$67,295.00
ROI in Months:
$6.20
Liquor Store Chain Retail Sales Scenario
Current Gross Profit per Day :
$1.50
Proposed House Brand Landed Cost :
$600.00
Proposed House Brand Gross Profit per Day:
$16.01
Added Gross Profit per Day:
$0.96
Cost Savings per Bottle (over comparison brand) :
$384.20
Added Gross Profit per Year (313 days) :
$215.00
ROI in Months:
$6.20
Your Landed Cost
12 btl CASE:
$192.10
BTL:
$16.01
MXN per USD TODAY:
$20.00
Material Cost Breakout
USD :
$0.50
Liquid Price per Bottle (MXN)
$8.25
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
Bottle (MXN) :
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
MXN :
$0.50
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
MXN :
$0.50
USD :
$0.50
Per 12 BTL CASE USD :
$0.50
USD :
$1.50
Per 12 BTL CASE USD :
$600.00
$73.76
USD:
$16.01
Per 12 BTL CASE USD:
$0.96
Freight and Tax Cost Detail (USD)
Bottles per Pallet :
720
Btl Size in ML
Per Bottle USD (Freight) :
$0.03
Per 12 Btl case USD :
$0.37
Per Bottle USD (MXN Customs Broker):
$0.50
Per 12 BTL CASE USD (MXN Customs Broker):
$4.00
Per Bottle USD (US Broker/Border Crossing) :
Per 12 BTL CASE USD (US Broker/Border Crossing):
$0.50
Per Bottle USD (Insurance):
$0.49
Per 12 BTL CASE USD (Insurance):
$5.83
Per Bottle USD (Import Service $/Case):
$1.25
Per 12 BTL CASE USD (Import Service $/Case):
$15.00
Per Bottle USD (Distributor Service $/Case) :
$1.67
Per 12 Btl case USD (Distributor Service $/Case):
$0.50
Federal Excise Tax (CBMA Rate) :
$2.70
Per Bottle USD (Federal Excise Tax):
$0.50
Per 12 Btl case USD (Federal Excise Tax):
$0.50
Proof Gallon Cost at ABV Shown Below :
$0.50
%ABV :
40%
Your State :
State Liquor Import Tax* :
$3.79
Per Bottle USD :
$16.01
Per 12 BTL CASE USD:
$9.01
TOTAL FREIGHT AND TAX :
$4.88
Per 12 Btl case USD (TOTAL FREIGHT AND TAX)
$4.88
GRAND TOTAL COST :
$4.88
Per 12 Btl case USD (GRAND TOTAL COST)
$4.88