| Category | Pour Used | Pour Sold | Pour Var. | Sales | Cost | Cost % | Perfect Cost % | Sales Var. | Act. | On Hand | Tax Liability |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Beer | 59.00 | 58.00 | -1.00 | $ 217.50 | $ 2.95 | 1.36% | 1.33% | $ -3.75 | 98.31% | $ 4.95 | $ 0.56 |
| Liquor | 17.58 | 17.40 | -0.18 | $ 56.81 | $ 4.23 | 7.44% | 7.36% | $ -0.59 | 98.97% | $ 32.01 | $ 0.09 |
| Wine | 29.00 | 29.00 | 0.00 | $ 137.75 | $ 42.50 | 30.85% | 30.85% | $ 0.00 | 100.00% | $ 194.00 | $ 0.00 |
| Draft | 174.59 | 157.00 | -17.59 | $ 343.75 | $ 132.00 | 38.40% | 34.53% | $ -38.52 | 89.92% | $ 159.00 | $ 5.76 |
| Totals | 280.17 | 261.40 | -18.77 | $ 755.81 | $ 181.68 | 24.04% | 22.75% | $ -42.86 | 93.30% | $ 389.96 | $ 6.41 |
| Item | Beer | Liquor | Draft | Wine | Totals |
|---|---|---|---|---|---|
| Pour Used | 59.00 | 17.58 | 174.59 | 29.00 | 280.17 |
| Pour Sold | 58.00 | 17.40 | 157.00 | 29.00 | 261.40 |
| Sales | $ 217.50 | $ 56.81 | $ 343.75 | $ 137.75 | $ 755.81 |
| Cost | $ 2.95 | $ 4.23 | $ 132.00 | $ 42.50 | $ 181.68 |
| Cost % | 1.36% | 7.44% | 38.40% | 30.85% | 24.04% |
| Sales Variance | $ -3.75 | $ -0.59 | $ -38.52 | $ 0.00 | $ -42.86 |
| Perfect Cost | 1.33 | 7.36 | 34.53 | 30.85 | 22.75 |
| Accountability | 98.31% | 98.97% | 89.92% | 100.00% | 93.30% |
| On Hand | $ 4.95 | $ 32.01 | $ 159.00 | $ 194.00 | $ 389.96 |
| Tax Liability | $ 0.56 | $ 0.09 | $ 5.76 | $ 0.00 | $ 6.41 |
| Category | Product Name | Previous | Current | Invoice | Pour Used | Pour Sold | Pour Var. | Sales | Cost | Cost % | Perfect Cost % | Sales Var. | Act. | __neg__ |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beer | Shiner Bock | 86.00 | 99.00 | 72.00 | 59.00 | 58.00 | -1.00 | $ 217.50 | $ 2.95 | 1.36 % | 1.33 % | $ -3.75 | 98.31 % | -1 |
| Liquor | Tanqueray | 0.57 | 0.57 | 0.00 | 0.00 | 0.00 | 0.00 | $ 0.00 | $ 0.00 | 0.00 % | 0.00 % | $ 0.00 | 100.00 % | 1 |
| Liquor | Gin (Potter's) | 2.19 | 2.54 | 1.00 | 17.58 | 17.40 | -0.18 | $ 56.81 | $ 4.23 | 7.44 % | 7.36 % | $ -0.59 | 98.97 % | -0.1812 |
| Wine | Sutter Home Cabernet (187) | 40.00 | 28.00 | 0.00 | 12.00 | 12.00 | 0.00 | $ 57.00 | $ 15.60 | 27.37 % | 27.37 % | $ 0.00 | 100.00 % | 1 |
| Wine | Sutter Home Chardonnay (187) | 34.00 | 26.00 | 0.00 | 8.00 | 7.00 | -1.00 | $ 33.25 | $ 15.20 | 45.71 % | 40.00 % | $ -4.75 | 87.50 % | -1 |
| Wine | Sutter Home Merlot (187) | 23.00 | 23.00 | 0.00 | 0.00 | 0.00 | 0.00 | $ 0.00 | $ 0.00 | 0.00 % | 0.00 % | $ 0.00 | 100.00 % | 1 |
| Wine | Sutter Home Pinot Grigio (187) | 30.00 | 27.00 | 0.00 | 3.00 | 3.00 | 0.00 | $ 14.25 | $ 5.70 | 40.00 % | 40.00 % | $ 0.00 | 100.00 % | 1 |
| Wine | Sutter Home White Zinfandel (187) | 33.00 | 27.00 | 0.00 | 6.00 | 7.00 | 1.00 | $ 33.25 | $ 6.00 | 18.05 % | 15.79 % | $ 4.75 | 116.67 % | 1 |
| Draft | 1/2 Ziegenbock | 1.91 | 1.59 | 1.00 | 174.59 | 157.00 | -17.59 | $ 343.75 | $ 132.00 | 38.40 % | 34.53 % | $ -38.52 | 89.92 % | -17.592 |
Range:
–