Paket Beer Tower putih Weekday Paket Beer Tower putih Weekday

Item Menu Item Menu

ROOM LARGE Siang ROOM LARGE Malam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Rp 25,000 2 Hour Rp 50,000 1 Room Large 1 Rp 25,000 2 Hour Rp 50,000
2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000 2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000
3 French fries 1 Rp 5,368 1 Portion Rp 5,368 3 French fries 1 Rp 5,368 1 Portion Rp 5,368
4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500 4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500

Total Cost Rp 165,868 Total Cost Rp 165,868

10% Waste Rp 16,587 10% Waste Rp 16,587
Total Cost + waste Rp 182,455 Total Cost + waste Rp 182,455
Selling Price Rp 499,000 Selling Price Rp 549,000
Cost Precentage 37% Cost Precentage 33%
Gross Profit Rp 344,138 Gross Profit Rp 378,621
Nett Profit Rp 161,683 Nett Profit Rp 196,166

Item Menu Item Menu

ROOM Deluxe Siang ROOM Deluxe Malam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Rp 25,000 2 Hour Rp 50,000 1 Room Large 1 Rp 25,000 2 Hour Rp 50,000
2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000 2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000
3 French fries 1 Rp 5,368 1 Portion Rp 5,368 3 French fries 1 Rp 5,368 1 Portion Rp 5,368
4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500 4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500

Total Cost Rp 165,868 Total Cost Rp 165,868

10% Waste Rp 16,587 10% Waste Rp 16,587
Total Cost + waste Rp 182,455 Total Cost + waste Rp 182,455
Selling Price Rp 549,000 Selling Price Rp 599,000
Cost Precentage 33% Cost Precentage 30%
Gross Profit Rp 378,621 Gross Profit Rp 413,103
Nett Profit Rp 196,166 Nett Profit Rp 230,649
 Paket Beer Tower Weekeend Paket Beer Tower Weekeend

Item Menu Item Menu

ROOM LARGE Siang ROOM LARGE Malam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Rp 25,000 2 Hour Rp 50,000 1 Room Large 1 Rp 25,000 2 Hour Rp 50,000
2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000 2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000
3 French fries 1 Rp 5,368 1 Portion Rp 5,368 3 French fries 1 Rp 5,368 1 Portion Rp 5,368
4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500 4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500

Total Cost Rp 165,868 Total Cost Rp 165,868

10% Waste Rp 16,587 10% Waste Rp 16,587
Total Cost + waste Rp 182,455 Total Cost + waste Rp 182,455
Selling Price Rp 549,000 Selling Price Rp 599,000
Cost Precentage 33% Cost Precentage 30%
Gross Profit Rp 378,621 Gross Profit Rp 413,103
Nett Profit Rp 196,166 Nett Profit Rp 230,649

Item Menu Item Menu

ROOM DELUXE Siang ROOM DELUXE Malam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Rp 25,000 2 Hour Rp 50,000 1 Room Large 1 Rp 25,000 2 Hour Rp 50,000
2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000 2 Beer Besar 1 Rp 27,000 4 Portion Rp 108,000
3 French fries 1 Rp 5,368 1 Portion Rp 5,368 3 French fries 1 Rp 5,368 1 Portion Rp 5,368
4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500 4 Kacang Bawang 1 Rp 2,500 1 Portion Rp 2,500

Total Cost Rp 165,868 Total Cost Rp 165,868

10% Waste Rp 16,587 10% Waste Rp 16,587
Total Cost + waste Rp 182,455 Total Cost + waste Rp 182,455
Selling Price Rp 599,000 Selling Price Rp 649,000
Cost Precentage 30% Cost Precentage 28%
Gross Profit Rp 413,103 Gross Profit Rp 447,586
Nett Profit Rp 230,649 Nett Profit Rp 265,131
 Paket MC Senin- Kamis 200K siang Paket MC Senin- Kamis 250K Malam
Item Menu Item Menu
Large 1 jam free 1 jam DELUXE 2 jam free 1 jam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Hours Rp 25,000 1 Hours Rp 25,000 1 Room Deluxe 1 Hours Rp 25,000 1 Hours Rp 25,000
2 Minimum Charge 1 Portion Rp 57,143 1 Portion Rp 57,143 2 Minimum Charge 1 Portion Rp 71,428 1 Portion Rp 71,428

Total Cost Rp 82,143 Total Cost Rp 96,428

10% Waste Rp 8,214 10% Waste Rp 9,643
Total Cost + waste Rp 90,357 Total Cost + waste Rp 106,071
Selling Price Rp 285,000 Selling Price Rp 560,000
Cost Precentage 32% Cost Precentage 19%
Gross Profit Rp 196,552 Gross Profit Rp 386,207
Nett Profit Rp 106,194 Nett Profit Rp 280,136

Paket MC Senin- Kamis 250K Malam Paket MC Senin- Kamis 200K siang
Item Menu Item Menu
Large 2 jam free 1 jam Deluxe 1 jam free 1 jam
NO. Ingredient/Article NO. Ingredient/Article
Portion Adcost Base Unit Total Cost Portion Adcost Base Unit Total Cost
1 Room Large 1 Hours Rp 25,000 1 Hours Rp 25,000 1 Room Deluxe 1 Hours Rp 25,000 1 Hours Rp 25,000
2 Minimum Charge 1 Portion Rp 71,428 1 Portion Rp 71,428 2 Minimum Charge 1 Portion Rp 57,143 1 Portion Rp 57,143

Total Cost Rp 96,428 Total Cost Rp 82,143

10% Waste Rp 9,643 10% Waste Rp 8,214
Total Cost + waste Rp 106,071 Total Cost + waste Rp 90,357
Selling Price Rp 500,000 Selling Price Rp 325,000
Cost Precentage 21% Cost Precentage 28%
Gross Profit Rp 344,828 Gross Profit Rp 224,138
Nett Profit Rp 238,757 Nett Profit Rp 133,781
 Paket Ultah MP for 15 pax
Item Menu
2 JAM VVIP
NO.Ingredient/Article
Portion Adcost Base Unit Total Cost
1 Room VVIP 1 Hours ### 2 Hours ###
2Brirtday Cake 20*20
1 Portion ### 1 Portion ###
3 Standar Decoration
1 Dekor ### 1 Dekor ###
4 Menu Meeting 90k 1 Pax ### 15 Pax ###

Total Cost ###

10% Waste ###
Total Cost + waste###
Selling Price ###
Cost Precentage 35%
Gross Profit ###
Nett Profit ###

Paket Include Room MP

Item Menu
1 ROOM large
NO.Ingredient/Article
Portion Adcost Base Unit Total Cost
1 Room Large 1 Hours ### 1 Hours ###
2 French Fries1 Portion Rp 5,368 1 Portion Rp 5,368
3 Pisang Goreng1 Portion Rp 3,500 1 Portion Rp 3,500
4 Ice Tea 1 Pitcher ### 1 Pitcher ###

Total Cost ###

10% Waste Rp 4,387
Total Cost + waste###
Selling Price ###
Cost Precentage 32%
Gross Profit ###
Nett Profit ###