Beverage Package - Rp.10.000.

000,nett
Quantity Of Choice 7
Quantity Can Of Soft Drink 20
Quantity Carafe Of Juices 4
Item Unit Cost Price Item Unit Cost Price
Jack Daniels Btl 208,333 Gordon Btl 125,000
Chivas Reagal Btl 241,667 Smirnoff Btl 108,333
Jw.Black Label Btl 258,333 Absolut Btl 116,667
John Jameson Btl 166,667 Bacardi Btl 116,667
5 Jug Carlsberg Jug 175,000 Jose Cuervo Btl 175,000
2 Jug Long Islands Jug 142,000 St.Remy Napoleon Btl 133,333
2 Jug Illusion Jug 176,000 Myers Btl 125,000
House Red Wine Btl 130,000 Cointreau Btl 208,333
House White Wine Btl 130,000 Midori Btl 258,333
House Rose Wine Btl 130,000 Baileys Btl 216,667
MV Priviledge Btl 90,000 Kahlua Btl 208,333
Moscato D'Asti Btl 200,000 Vibe Black Tea Btl 99,000
Batasiolo Btl 160,000 Vibe Lychee Btl 99,000
Average Cost 1,130,141
Low Cost Estimation 693,000
Highest Cost Estimation 1,808,331
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice Carafe 12,000
Tonic Water Btl 4,000 Pinneapple Juice Carafe 12,000
Ginger Ale Btl 4,000 Mango Juice Carafe 12,000
M 150 Btl 2,400 Apple Juice Carafe 12,000
Ades Btl 1,800 Cranberry Juice Carafe 30,000
Average Cost 69,143 Average Cost 62,400
Low Cost Estimation 36,000 Low Cost Estimation 48,000
Highest Cost Estimation 80,000 Highest Cost Estimation 120,000
Selling Price 8,264,463
Nett Selling Price 10,000,000
Average Cost 1,195,912
Low Cost Estimation 735,000
Highest Cost Estimation 1,908,331
Average Cost % 14%
Low Cost % Estimation 9%
Highest Cost % Estimation 19%
 Beverage Package - Rp.15.000.000,nett
Quantity Of Choice 14
Quantity Can Of Soft Drink 30
Quantity Carafe Of Juices 6
Item Unit Cost Price Item Unit Cost Price
Jack Daniels Btl 208,333 Gordon Btl 125,000
Chivas Reagal Btl 241,667 Smirnoff Btl 108,333
Jw.Black Label Btl 258,333 Absolut Btl 116,667
John Jameson Btl 166,667 Bacardi Btl 116,667
5 Jug Carlsberg Jug 175,000 Jose Cuervo Btl 175,000
2 Jug Long Islands Jug 142,000 St.Remy Napoleon Btl 133,333
2 Jug Illusion Jug 176,000 Myers Btl 125,000
House Red Wine Btl 130,000 Cointreau Btl 208,333
House White Wine Btl 130,000 Midori Btl 258,333
House Rose Wine Btl 130,000 Baileys Btl 216,667
MV Priviledge Btl 90,000 Kahlua Btl 208,333
Moscato D'Asti Btl 200,000 Vibe Black Tea Btl 99,000
Batasiolo Btl 160,000 Vibe Lychee Btl 99,000
Average Cost 2,260,282
Low Cost Estimation 1,386,000
Highest Cost Estimation 3,616,662
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice Carafe 12,000
Tonic Water Btl 4,000 Pinneapple Juice Carafe 12,000
Ginger Ale Btl 4,000 Mango Juice Carafe 12,000
M 150 Btl 2,400 Apple Juice Carafe 12,000
Ades Btl 1,800 Cranberry Juice Carafe 30,000
Average Cost 103,714 Average Cost 93,600
Low Cost Estimation 54,000 Low Cost Estimation 72,000
Highest Cost Estimation 120,000 Highest Cost Estimation 180,000
Selling Price 12,396,694
Nett Selling Price 15,000,000
Average Cost 2,358,939
Low Cost Estimation 1,449,000
Highest Cost Estimation 3,766,662
Average Cost % 19%
Low Cost % Estimation 12%
Highest Cost % Estimation 25%
 Beverage Package - Rp.20.000.000,nett
Quantity Of Choice 21
Quantity Can Of Soft Drink 40
Quantity Carafe Of Juices 8
Item Unit Cost Price Item Unit Cost Price
Jack Daniels Btl 208,333 Gordon Btl 125,000
Chivas Reagal Btl 241,667 Smirnoff Btl 108,333
Jw.Black Label Btl 258,333 Absolut Btl 116,667
John Jameson Btl 166,667 Bacardi Btl 116,667
5 Jug Carlsberg Jug 175,000 Jose Cuervo Btl 175,000
2 Jug Long Islands Jug 142,000 St.Remy Napoleon Btl 133,333
2 Jug Illusion Jug 176,000 Myers Btl 125,000
House Red Wine Btl 130,000 Cointreau Btl 208,333
House White Wine Btl 130,000 Midori Btl 258,333
House Rose Wine Btl 130,000 Baileys Btl 216,667
MV Priviledge Btl 90,000 Kahlua Btl 208,333
Moscato D'Asti Btl 200,000 Vibe Black Tea Btl 99,000
Batasiolo Btl 160,000 Vibe Lychee Btl 99,000
Average Cost 3,390,423
Low Cost Estimation 2,079,000
Highest Cost Estimation 5,424,993
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice Carafe 12,000
Tonic Water Btl 4,000 Pinneapple Juice Carafe 12,000
Ginger Ale Btl 4,000 Mango Juice Carafe 12,000
M 150 Btl 2,400 Apple Juice Carafe 12,000
Ades Btl 1,800 Cranberry Juice Carafe 30,000
Average Cost 138,286 Average Cost 124,800
Low Cost Estimation 72,000 Low Cost Estimation 96,000
Highest Cost Estimation 160,000 Highest Cost Estimation 240,000
Selling Price 16,528,926
Nett Selling Price 20,000,000
Average Cost 3,521,965
Low Cost Estimation 2,163,000
Highest Cost Estimation 5,624,993
Average Cost % 21%
Low Cost % Estimation 13%
Highest Cost % Estimation 28%
 Beverage Package - Rp.25.000.000,nett
Quantity Of Choice 28
Quantity Can Of Soft Drink 50
Quantity Carafe Of Juices 10
Item Unit Cost Price Item Unit Cost Price
Jack Daniels Btl 208,333 Gordon Btl 125,000
Chivas Reagal Btl 241,667 Smirnoff Btl 108,333
Jw.Black Label Btl 258,333 Absolut Btl 116,667
John Jameson Btl 166,667 Bacardi Btl 116,667
5 Jug Carlsberg Jug 175,000 Jose Cuervo Btl 175,000
2 Jug Long Islands Jug 142,000 St.Remy Napoleon Btl 133,333
2 Jug Illusion Jug 176,000 Myers Btl 125,000
House Red Wine Btl 130,000 Cointreau Btl 208,333
House White Wine Btl 130,000 Midori Btl 258,333
House Rose Wine Btl 130,000 Baileys Btl 216,667
MV Priviledge Btl 90,000 Kahlua Btl 208,333
Moscato D'Asti Btl 200,000 Vibe Black Tea Btl 99,000
Batasiolo Btl 160,000 Vibe Lychee Btl 99,000
Average Cost 4,520,563
Low Cost Estimation 2,772,000
Highest Cost Estimation 7,233,324
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice Carafe 12,000
Tonic Water Btl 4,000 Pinneapple Juice Carafe 12,000
Ginger Ale Btl 4,000 Mango Juice Carafe 12,000
M 150 Btl 2,400 Apple Juice Carafe 12,000
Ades Btl 1,800 Cranberry Juice Carafe 30,000
Average Cost 172,857 Average Cost 156,000
Low Cost Estimation 90,000 Low Cost Estimation 120,000
Highest Cost Estimation 200,000 Highest Cost Estimation 300,000
Selling Price 20,661,157
Nett Selling Price 25,000,000
Average Cost 4,684,992
Low Cost Estimation 2,877,000
Highest Cost Estimation 7,483,324
Average Cost % 23%
Low Cost % Estimation 14%
Highest Cost % Estimation 30%
 Beverage Package - Rp.30.000.000,nett
Quantity Of Choice 35
Quantity Can Of Soft Drink 60
Quantity Carafe Of Juices 12
Item Unit Cost Price Item Unit Cost Price
Jack Daniels Btl 208,333 Gordon Btl 125,000
Chivas Reagal Btl 241,667 Smirnoff Btl 108,333
Jw.Black Label Btl 258,333 Absolut Btl 116,667
John Jameson Btl 166,667 Bacardi Btl 116,667
5 Jug Carlsberg Jug 175,000 Jose Cuervo Btl 175,000
2 Jug Long Islands Jug 142,000 St.Remy Napoleon Btl 133,333
2 Jug Illusion Jug 176,000 Myers Btl 125,000
House Red Wine Btl 130,000 Cointreau Btl 208,333
House White Wine Btl 130,000 Midori Btl 258,333
House Rose Wine Btl 130,000 Baileys Btl 216,667
MV Priviledge Btl 90,000 Kahlua Btl 208,333
Moscato D'Asti Btl 200,000 Vibe Black Tea Btl 99,000
Batasiolo Btl 160,000 Vibe Lychee Btl 99,000
Average Cost 5,650,704
Low Cost Estimation 3,465,000
Highest Cost Estimation 9,041,655
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice Carafe 12,000
Tonic Water Btl 4,000 Pinneapple Juice Carafe 12,000
Ginger Ale Btl 4,000 Mango Juice Carafe 12,000
M 150 Btl 2,400 Apple Juice Carafe 12,000
Ades Btl 1,800 Cranberry Juice Carafe 30,000
Average Cost 207,429 Average Cost 187,200
Low Cost Estimation 108,000 Low Cost Estimation 144,000
Highest Cost Estimation 240,000 Highest Cost Estimation 360,000
Selling Price 24,793,388
Nett Selling Price 30,000,000
Average Cost 5,848,019
Low Cost Estimation 3,591,000
Highest Cost Estimation 9,341,655
Average Cost % 24%
Low Cost % Estimation 14%
Highest Cost % Estimation 31%
Quantity Of Choice 7
Quantity Can Of Soft Drink 20
Quantity Carafe Of Juices 4

Item Unit Cost Price Item

Jack Daniels Btl 208,333 Gordon

Chivas Reagal Btl 241,667 Smirnoff
Jw.Black Label Btl 258,333 Absolut
John Jameson Btl 166,667 Bacardi
5 Jug Carlsberg Jug 175,000 Jose Cuervo
2 Jug Long Islands Jug 142,000 St.Remy Napoleon
2 Jug Illusion Jug 176,000 Myers
House Red Wine Btl 130,000 Cointreau
House White Wine Btl 130,000 Midori
House Rose Wine Btl 130,000 Baileys
MV Priviledge Btl 90,000 Kahlua
Moscato D'Asti Btl 200,000 Vibe Black Tea
Batasiolo Btl 160,000 Vibe Lychee
Average Cost 1,130,141
Low Cost Estimation 693,000
Highest Cost Estimation 1,808,331
Coca Cola Btl 4,000
Sprite Btl 4,000
Soda Water Btl 4,000 Orange Juice
Tonic Water Btl 4,000 Pinneapple Juice
Ginger Ale Btl 4,000 Mango Juice
M 150 Btl 2,400 Apple Juice
Ades Btl 1,800 Cranberry Juice
Average Cost 69,143 Average Cost
Low Cost Estimation 36,000 Low Cost Estimation
Highest Cost Estimation 80,000 Highest Cost Estimation

Selling Price 8,264,463

Nett Selling Price 10,000,000

Average Cost 1,195,912

Low Cost Estimation 735,000

Highest Cost Estimation 1,908,331

Average Cost % 14%

Low Cost % Estimation 9%

Highest Cost % Estimation 19%

 Quantity Of Choice
Quantity Can Of Soft Drin 20
Quantity Carafe Of Juices 4

Unit Cost Price Item Unit Cost Price

Btl 125,000
Btl 108,333
Btl 116,667
Btl 116,667
Btl 175,000
Btl 133,333
Btl 125,000
Btl 208,333
Btl 258,333
Btl 216,667
Btl 208,333
Btl 99,000
Btl 99,000
Average Cost
Low Cost Estimation
Highest Cost Estimation
Coca Cola Btl 4,000
Sprite Btl 4,000
Carafe 12,000 Soda Water Btl 4,000
Carafe 12,000 Tonic Water Btl 4,000
Carafe 12,000 Ginger Ale Btl 4,000
Carafe 12,000 M 150 Btl 2,400
Carafe 30,000 Ades Btl 1,800
62,400 Average Cost 69,143
48,000 Low Cost Estimation 36,000
120,000 Highest Cost Estimation 80,000

Selling Price

Nett Selling Price

Average Cost

Low Cost Estimation

Highest Cost Estimation

Average Cost %

Low Cost % Estimation

Highest Cost % Estimation

 Item Unit Cost Price

Average Cost -
Low Cost Estimation -
ghest Cost Estimation -

Orange Juice Carafe 12,000

Pinneapple Juice Carafe 12,000
Mango Juice Carafe 12,000
Apple Juice Carafe 12,000
Cranberry Juice Carafe 30,000
Average Cost 62,400
Low Cost Estimation 48,000
Highest Cost Estimation 120,000

8,264,463

10,000,000

65,771

42,000

100,000

1%

1%

1%