$11.51
/ case$0.4797/ can
$13.8M/ year
Planning range: $9.79–$13.24 / case. Not a binding offer.
Where every dollar goes
Per case · USD- Logistics
- $2.181
- Packaging
- $3.315
- Conversion
- $1.300
- Ingredients
- $1.953
- Gross profit
- $2.763
354 required / 1,760 available hours · 20% utilized. Review above 90%. Planning estimate, not a production reservation.
Cost book v1 · Engine 1.0.0 · Blended pricing · Illustrative rates, not a commercial offer.
| Annual cases | Price / case | Annual value |
|---|---|---|
| 720,000 | $11.51 | $8.3M |
| 960,000 | $11.51 | $11.1M |
| 1,200,000Selected | $11.51 | $13.8M |
| 1,500,000 | $11.50 | $17.3M |
| 1,800,000 | $11.51 | $20.7M |
Each tier is recalculated from the pinned cost book. One-time charges are separate; no volume discounts are assumed. An offered price override stays fixed across tiers.
One-time charges · $3,525
Never folded into the per-case price.
- Annual volume
- 1,200,000 cases
- Can format
- 16 oz standard
- Case configuration
- 24 cans · Tray film
- SKUs / flavors
- 3
- Delivery
- Delivered · Texas
- Payment terms
- Net 30 days
Material sourcing
- Concentrate & flavor
- Silver King
- Sweetener
- Silver King
- Other ingredients
- Silver King
- Cans & ends
- Silver King
- Cartons, trays & film
- Silver King
- Pallets & wrap
- Silver King
Internal notes
Illustrative turnkey energy drink proposal for three SKUs.
No reviews requested for this version. Finance and operations must both approve before verified, detailed pricing can become firm.
Illustrative rates can never become a firm commercial quote.
Sign in to manage approvals- Seed created