Calculation of return on sales of coffee machines with hot drinks
 

GSG- new logo.jpg

"G.S.G"ltd. / "Vending Center"ltd.

  CONTACT INFO - Tel.: 595 74 80 64; 230 56 03 info@gsgeorgia.com  

Approximate calculation of return on sales of coffee machines with hot drinks

 
  Products Manufacturer Weight gramm Price   Cost for 1 gramm in GEL
1 Coffee beens duda 1000 19,3 0,0193
2 Instant coffee ICS 1000 50 0,05
3 Milk ICS 1000 13,25 0,01325
4 Chocolate RISTORA 1000 14,5 0,0145
5 Decaf. Coffee RISTORA 1000 70 0,07
6 Peach Tea RISTORA 1000 12,5 0,0125
7 Lemon Tea RISTORA 1000 12,5 0,0125

8

Moccavanila ICS 1000 20 0,02
9 Sugar   1000 1,8 0,0018
10 Plastic cup 1 pcs. Paccor 100 5,1 0,051
11 Plastic stearer 1 pcs. Paccor 100 1 0,01
12 Water   1000 1 0,001

 

Calculation of income from the sale of hot drinks machines

Specification Cost of cup Cost of stearer

The quantity of components for drinks in grams and price in GEL

the cost of a drink in GEL minimum selling price in GEL income from the cup
Water Instant coffee Milk Chokolate Sugar Tea Moccavanila

quant. Gr.

cost quant. Gr. cost quant. Gr. cost quant. Gr. cost quant. Gr. cost quant. Gr. cost quant. Gr. cost
Coffee 0,051 0,01 75 0,001 2,3 0,115   0   0 6 0,011   0     0,1878 0,5 0,3122
Decafeinato coffee 0,051 0,01 110 0,001 2,3 0,15   0   0 6 0,011   0     0,223 0,6 0,377
Coffee Long 0,051 0,01 110 0,001 3,5 0,175   0   0 6 0,011   0     0,2478 0,8 0,5522
Coffee with milk 0,051 0,01 110 0,001 2,3 0,115 4,5 0,06   0 6 0,011   0     0,247425 0,8 0,552575
Capuccino 0,051 0,01 110 0,001 2,3 0,115 8,5 0,11   0 6 0,011   0     0,300425 0,8 0,499575
Coffee with lemon 0,051 0,01 110 0,001 2,3 0,161   0   0   0 4,8 0,06     0,283 0,6 0,317
Moccacino 0,051 0,01 110 0,001 2,3 0,115 4,5 0,06 6 0,087   0   0     0,323625 1 0,676375
Super Chocolate 0,051 0,01 110 0,001   0   0 21 0,305   0   0     0,3665 1 0,6335
Chocolate 0,051 0,01 110 0,001   0   0 12 0,174   0   0     0,236 0,8 0,564
Chokolate with milk 0,051 0,01 110 0,001   0 8,5 0,11 12 0,174   0   0     0,348625 1 0,651375
Moccavanila 0,051 0,001 110 0,001   0   0   0 6 0,011   0 12 0,24 0,304 1 0,696
Coffee beens 0,051 0,01 110 0,001 7,1 0,137   0   0   0   0     0,19903 0,5 0,30097
Lemon Tea 0,051 0,01 110 0,001   0   0   0   0 11 0,138     0,1995 0,5 0,3005
Average income from the sale of a single cup     0,2949 0,8455 0,55057

  Estimated payback coffee machine  
Months of operation Income from daily cup sold in GEL
30 50 75 100 125 150 200
1 495,513 825,855 1238,7825 1651,71 2064,6375 2477,565 3303,42
2 991,026 1651,71 2477,565 3303,42 4129,275 4955,13 6606,84
3 1486,539 2477,565 3716,3475 4955,13 6193,9125 7432,695 9910,26
4 1982,052 3303,42 4955,13 6606,84 8258,55 9910,26  
5 2477,565 4129,275 6193,9125 8258,55      
6 2973,078 4955,13 7432,695        
7 3468,591 5780,985          
8 3964,104            
9 4459,617            
10 4955,13            
11 5450,643            


 

 

Design by D. Gviniashvili. 2014  @ All Rights Reserved by Vending Center