Maximum Number of Pax 110

ALCHOHOL
Alchohol Consumption per Pax (in ml) 250
Total Alchohol Consumption (Bottles) 37
Average Cost of Alchohol 51,800
Minimum Revenue Projection for Alchohol 110,000
Profit Projection from Alchohol 58,200 112%

Cost of DJ 30,000
Cost of Lighting & Equipment 25,000
Cost of Stage 6,000 61,000

Total Investment 144,250

Total Revenue Projections 168,080 23,830
Total Profit Projections 17%
BEVERAGE
Beverage Consumption (in ml) 200
Total Beverage Consumption (Bottles) 44
Average Cost of Beverage 2200
Minimum Revenue Projection for Beverage 4,400
Profit Projection from Beverage 2,200

55000
 Cost/kg Sale Price
Veg 40% 750 500
Non Veg 60% 750 600

FOOD
Non Veg Consumption (in KG) 26
Veg Consumption (in KG) 13
Average Cost of Food 29,250
Minimum Revenue Projection for Food 53,680
Profit Projection from Food 24,430 84%
Shreya #NAME?
Akhila #NAME?
Naina #NAME?
Vidushi #NAME?
Sidhant #NAME?
Ali #NAME?
Edward #NAME?
Ankita #NAME?
Prateek #NAME?
Prateek friend #NAME?
Sagar #NAME?
Sharon #NAME?
Sharon's Frien #NAME?
Kartikey Bhaiy #NAME?
Simran #NAME?
Simran's Bro #NAME?
Sharon 2 #NAME?
Sharon 3 #NAME?
Priti Kanwar #NAME?
Priti Kanwar 2 #NAME?
Sukriti #NAME?
Chapa 1 #NAME?
Chapa 2 #NAME?
Chapa 3 #NAME?
Chapa 4 #NAME?
Chapa 5 #NAME?
Chapa 6 #NAME?
Chapa 7 #NAME?
Chapa 8 #NAME?
Chapa 9 #NAME?
Chapa 10 #NAME?
Gautam #NAME?
Gautam 2 #NAME?
Sanjali #NAME?
Sanjali 2 #NAME?
Per Bottle Cost 1300 750 Per Peg Cost 104
SP of Peg 200 60

Per Bottle Revenue 0

Stage Setup 5000

DJ 12000
License 31000
Total 48000

Total bottles for BE #DIV/0!

Challenges
Cost of DJ
Cost of Cover and Entry
Cost of Lighting
Designing of Party
 Private Room Dorms
9 8
3000 600
15-Dec 27000 4800 31800
16-Dec 27000 4800 31800
17-Dec 27000 4800 31800
18-Dec 27000 4800 31800
19-Dec 27000 4800 31800
20-Dec 27000 4800 31800
21-Dec 27000 4800 31800
22-Dec 27000 4800 31800
23-Dec 27000 4800 31800
24-Dec 27000 4800 31800
25-Dec 27000 4800 31800
26-Dec 27000 4800 31800
27-Dec 27000 4800 31800
28-Dec 27000 4800 31800
29-Dec 27000 4800 31800
30-Dec 27000 4800 31800
31-Dec 27000 4800 31800
1-Jan 27000 4800 31800 572400
 Number of People
STAGE 1
Stone Base for Stage
Ply wood
Bamboos
Lights

BAR COUNTER 1+1 1

Card Machine
Bar Utensils Varun
Payment Counter
Bar Counter

ENTRY 1+1
Counter
Card Machine
Coupons
Wrist Bands
Stamp

FOOD COUNTER 1+1 1

Counter/Table

Table Reservation Charges

For Single Entry Entry Cover
1947 5000 3000
Johnsons 5000 0