Jessica GarciaJessica Garcia

21+

20-30 People

Menu• AppetizersCheese PumpkinsSpider Web DipJell-O ShotsChips & Salsa

• DrinksChampagneShotsMixed DrinksBeerSoft Drinks

• Cheese Pumpkins8Tbl Cheddar Cheese$5.492Tsp Peanuts$2.5016 Pretzel sticks$1.50Parsley (garnish)$.50

• Jell-O-Shots1 ½ C Boiling Water$.10Jell-O Brand Orange

Flavored Gelatin$.851 ½ C Cold Water$.101C Gummy Frogs$1.491 ½ C Alcohol$11.00

• Spider Web Dip4 C Black Bean Dip$2.502 C Guacamole$3.19¼ C Sour Cream$1.501Lb Chips$3.99Salt TT

*Measurements For 1 Batch/AP Price *

• Chips & Salsa1Lb Chips$3.996 Tomatoes$.402 Habaneras$.40¼ C Cilantro$.991Clove Garlic$.39

Recipe CalculationsIngredient Amount $ Per Ingr. $ Per Portion

CHEESE PUMPKINS 4 PortionsCheese 4oz 2.74 .69Peanuts .33oz .06 .13Pretzels 8 sticks .06 .12Parsley ¼ .12 .03 Per Person:.97¢

SALSA 10 Portions Tomatoes 6 2.40 .24 Habaneros 2 .80 .08 Garlic 1clove .03 .003 Onion 1 .50 .05 Cilantro ¼ C .12 .01 Chips 1 bag 3.99 .40 Per Person:.78¢

JELL-O-SHOTS 10 Portions Boiling H2O 12oz .10 .01 Jell-O Mix 6oz .85 .08 Cold H2O 12oz .10 .01 Alcohol 12oz 7.73 .74 Gummy Frogs 21Frogs 1.11 .11 Per Person:.94¢

SPIDER WEB DIP 10 Portions Bean Dip 32 oz 5.00 .50 Sour Cream ¼ C .02 .002 Tortilla Chips 1 bag 3.99 .40 Avocado 4 2.00 .20 Mayo 4 Tsp .15 .02 Tomato 2 1.60 .16 Onion ⅛ .06 .01 Per Person:$1.29

Grand Total:$3.98

$2.98

$7.84

$9.89

$12.82

Labor Costs3 Caterers: For setup/preparing food, each

person gets $12.00/hr (7hrs)5 Dancers: For entertainment purposes, each

dancer gets $15.00/hr + Tips (5hrs)1 DJ: To play music for about 5hrs for $200 2 Security Guards: Mandatory for night club &

dancer escort, bouncers $18/hr (5hrs)1 Bartender: Makes mixed drinks, poor beer,

champagne, & shots, $17/hr + Tips (5hrs)

Total=$1,222

Other Expenses• Club cost:$1,000• vip room,

decorations, tables, utensils, linens, plates, kitchen, some security, insurance, bar, alcohol, ALL INCLUDED!

Total Cost of Party

• Total cost of food:$106.21+• Total for club:$1,000+• Total for labor:$1,222= 2328.21

$2328.21÷30=$77.61$155x30=$4650

Admission Per Person

$155$106.21(food)+$1000(club)+$1222(labor)=

$2328.212328.21÷30=77.61(my cost per person)