$4.54
/ case$0.1891/ can
$9.1M/ year
Planning range: $4.31–$4.76 / case. Not a binding offer.
Where every dollar goes
Per case · USD- Logistics
- $0.000
- Packaging
- $0.548
- Conversion
- $1.328
- Ingredients
- $1.944
- Gross profit
- $0.718
584 required / 1,760 available hours · 33% utilized. Review above 90%. Planning estimate, not a production reservation.
Cost book v1 · Engine 1.0.0 · Materials markup + conversion margin · Illustrative rates, not a commercial offer.
| Annual cases | Price / case | Annual value |
|---|---|---|
| 1,200,000 | $4.55 | $5.5M |
| 1,600,000 | $4.55 | $7.3M |
| 2,000,000Selected | $4.54 | $9.1M |
| 2,500,000 | $4.54 | $11.3M |
| 3,000,000 | $4.54 | $13.6M |
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 · $3,000
Never folded into the per-case price.
- Annual volume
- 2,000,000 cases
- Can format
- 8.4 oz slim
- Case configuration
- 24 cans · Tray film
- SKUs / flavors
- 2
- Delivery
- FOB Salt Lake City
- Payment terms
- Net 30 days
Material sourcing
- Concentrate & flavor
- Silver King
- Sweetener
- Silver King
- Other ingredients
- Silver King
- Cans & ends
- Customer
- Cartons, trays & film
- Silver King
- Pallets & wrap
- Silver King
Internal notes
Detailed example with a fictional itemized formula. Customer-supplied cans.
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