Microbrewery & Craft Taproom Pour Margin Engine

Underwrite 10-barrel craft breweries. Model high-margin taproom retail pours ($7.50/pint vs $0.48 COGS = 93.6% margin) and wholesale keg distribution.

Brewhouse Capacity & Pour Split

Annual Production (Barrels / yr)

Taproom Retail Pour Share (%)

Average Taproom Pour ($ / pint)

Wholesale Keg Price ($ / half-bbl)

Raw Grain/Hops COGS ($ / pint)

Facility Rent, Utilities & Labor ($ / mo)

Brewery Cash Flow Verdict

93.6% ON-PREMISE MARGIN

Total Annual Gross Revenue

$1,125,800 / yr

Net Operating Cash Flow

+$382,400 / yr

Direct-to-Consumer Draft Alpha

$1,027,650 Taproom Sales

137,000 pints poured direct-to-consumer across the bar at $7.50/pint drives 91% of total profits.