COST STANDART BLUE ANGELS

ITEM QTY HPP TOTAL HPP

MARTELL VSOP 1 Rp 4,550,000 Rp 1,500,000
HENNESSY VSOP 1 Rp 4,550,000 Rp 1,500,000
MARTELL X.0 1 Rp 9,000,000
HENNESSY X.O 1 Rp 9,000,000
MARTELL CB 1 Rp 8,000,000 Rp 3,800,000
BLUE LABEL 1 Rp 8,000,000
ROYALE SALUTE 1 Rp 8,000,000 Rp 2,000,000
CHIVAS 18 1 Rp 6,000,000 Rp 2,084,000
MACALLAN 12 1 Rp 4,500,000 Rp 2,800,000
JW BLACK LABEL 1 Rp 4,000,000 Rp 1,500,000
CHIVAS 12 1 Rp 4,000,000 Rp 1,550,000
JACK DANIELS 1 Rp 4,000,000 Rp 1,300,000
GLENLIVET NADURA 1 Rp 4,450,000
GLENLIVET NADURA TRIPEL CASK 1LT 1 Rp 5,000,000
GREYGOOSE VODCA 1 Rp 4,000,000 Rp 1,400,000
TEQUILLA JOSE QUERVO 1 Rp 3,600,000 Rp 850,000
JAMESON 1 Rp 3,100,000 Rp 1,000,000
RED LABEL 1 Rp 3,100,000 Rp 1,250,000
CAPTAIN MORGAN 1 Rp 999,000
RED WINE LAMBRUSCO 1 Rp 3,000,000 Rp 500,000
RED WINE FANTINI EDIZONE 1 Rp 3,000,000 Rp 850,000
WINE D'ASTI BALBI SAPRONI 1 Rp 3,000,000
WHITE WINE MUSCATO 1 Rp 3,000,000 Rp 333,000
WHITE WINE BAREFOOT 1 Rp 3,000,000
ROKU GIN 1 Rp 3,600,000
HENDRICK'S GIN 1 Rp 3,600,000 Rp 750,000
GORDON GIN 1 Rp 3,100,000 Rp 500,000
CORONA 1 Rp 169,000 Rp 60,417
DAEBAK SOJU 1 Rp 169,000 Rp 75,000
BINTANG BOTTLE 1 Rp 100,000 Rp 29,000
BINTANG TOWER 1 Rp 750,000 Rp 232,000
PAULANER 1 Rp 195,000 Rp 70,000
GUINNESS 1 Rp 100,000 Rp 39,583

TOTAL Rp124,632,000 Rp25,973,000

 PACKAGE HALL dan ROOMS BLUE ANGEL

PACKAGE ITEM QTY HPP

MARTELL VSOP Martell VSOP 2 Rp 1,500,000
Rp 8,500,000 Pokka Green Tea 4 Rp 7,800
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

HENNESSY VSOP Hennessy VSOP 2 Rp 1,500,000

Rp 8,500,000 Pokka Green Tea 4 Rp 7,800
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

MARTELL X.0 Martell X.O 2 Rp 3,500,000

Rp 14,000,000 Pokka Green Tea 4 Rp 7,800
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

HENNESSY X.O Hennessy X.O 2 Rp 3,500,000

Rp 14,000,000 Pokka Green Tea 4 Rp 7,800
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

MACALLAN 12 Macallan 2 Rp 2,800,000

Rp 8,500,000 Pokka Green Tea 4 Rp 7,800
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

JW BLACK LABEL Black Label 2 Rp 1,500,000

Rp 7,500,000 Soft Drink 4 Rp 4,000
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

CHIVAS 12 Chivas 12 2 Rp 1,550,000

Rp 7,500,000 Soft Drink 4 Rp 4,000
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000

JACK DANIELS Jack Daniels 2 Rp 1,300,000

Rp 7,500,000 Soft Drink 4 Rp 4,000
Fruit Platter 1 Rp 16,000
Tissue 1 Rp 5,000
GELS

COST MARGIN
33% 67%
33% 67%

48% 53%

25% 75%
35% 65%
62% 38%
38% 63%
39% 61%
33% 68%

35% 65%
24% 76%
32% 68%
40% 60%

17% 83%
28% 72%

11% 89%

21% 79%
16% 84%
36% 64%
44% 56%
29% 71%
31% 69%
36% 64%
40% 60%

33% 67%
OMS BLUE ANGELS

TOTAL HPP TOTAL COST MARGIN

Rp 3,000,000 Rp 3,052,200 36% 64%
Rp 31,200
Rp 16,000
Rp 5,000

Rp 3,000,000 Rp 3,052,200 36% 64%

Rp 31,200
Rp 16,000
Rp 5,000

Rp 7,000,000 Rp 7,052,200 50% 50%

Rp 31,200
Rp 16,000
Rp 5,000

Rp 7,000,000 Rp 7,052,200 50% 50%

Rp 31,200
Rp 16,000
Rp 5,000

Rp 5,600,000 Rp 5,652,200 66% 34%

Rp 31,200
Rp 16,000
Rp 5,000

Rp 3,000,000 Rp 3,037,000 40% 60%

Rp 16,000
Rp 16,000
Rp 5,000

Rp 3,100,000 Rp 3,137,000 42% 58%

Rp 16,000
Rp 16,000
Rp 5,000

Rp 2,600,000 Rp 2,637,000 35% 65%

Rp 16,000
Rp 16,000
Rp 5,000

45% 55%