ROI Calculator

[[[["field26","equal_to","38000"]],[["show_fields","field17"],["hide_fields","field18,field19"]],"and"],[[["field26","not_equal_to","38000"],["field26","not_equal_to",""],["field20","greater_than","0"]],[["show_fields","field18"],["hide_fields","field17,field19"]],"and"],[[["field26","not_equal_to","38000"],["field26","not_equal_to",""],["field20","less_than","0"]],[["show_fields","field19"],["hide_fields","field17,field18"]],"and"],[[["field28","greater_than","0"],["field29","greater_than","0"]],[["show_fields","field30"]],"and"],[[["field3","greater_than","0"]],[["show_fields","field5,field6"]],"and"],[[["field6","greater_than","0"]],[["show_fields","field7"]],"and"],[[["field7","greater_than","0"]],[["show_fields","field13,field14,field9,field12,field26,field27,field28,field29"]],"and"]]

1 Step 1

Barmate Profitability Calculator

How many cocktails do you sell per day?

How much do you sell your cocktails for on average?inc GST

How much do your cocktails cost on average?ex GST

Cocktail Turnover

Cocktail Profit/year

$ [ field3 * field5 * field6 * 52 ]

$ [ (field3 * field5 * (field6 -(field6 / 11)) * 52) - (field3 * field5 * field7 * 52) ]

You will return your investment on your machine in [ field26 / ( field12 / 12 ) ] months.

Your machine will return a gross profit of $ [ ( field12 / 12) - field26 ] per month

Unfortunately you need to sell more cocktails or increase your payment terms

[(field12/field25)-field26]

[field12]

Staffing Costs

Average Hourly Rate

Avg Cocktail Time (secs)

Your staff member currently can make [ field31 ] cocktails an hour.

To make each cocktail, the labour cost is $ [ field32 ] per cocktail

Inclusive of your COGS, each cocktail costs $ [field33]

The Barmate can create a cocktail on average every 40 seconds. This means that the cost per cocktail inclusive of COGS could reduce to $ [field34] giving you a saving of up to $ [field33-field34] per cocktail.

With the Barmate system, your cocktail output increases from [field31] to up to 90 per hour.

This means per hour your revenue can increase from $ [ field31*field3*field6 ] up to $ [field35*field3*field6]

Your net profit could then increase from $[ (field3 * field5 * (field6 -(field6 / 11)) * 52) - (field3 * field5 * field33 * 52) ] per year to $ [ (field3 * field5 * (field6 -(field6 / 11)) * 52) - (field3 * field5 * field34 * 52) ]

* All figures are estimates based on information entered and individual circumstances will change these figures and results

[3600/field29]

[field6-field34]

[field28/(3600/field29)]

[field28/(3600/field29)+field7]

[field28/(3600/40)+field7]