By Bottle

Selling Selling Selling Selling Selling

Jenis Item Unit Vol Price Price (Cost Price (Cost Price (Cost Price (Cost Price (Cost Vendor
20%) 25%) 30%) 35%) 40%)

Nicolas Feuillatte / Brut Reserve 1 375 Rp517,500 2,587,500 2,070,000 1,725,000 1,478,571 1,293,750 Dwimitra
Nicolas Feuillatte / Brut Reserve 1 750 Rp877,500 4,387,500 3,510,000 2,925,000 2,507,143 2,193,750 Dwimitra
Champagne Nicolas Feuillatte Rose 1 750 Rp990,000 4,950,000 3,960,000 3,300,000 2,828,571 2,475,000 Dwimitra
Moet Chandon Ice Imperial Brut 1 750 Rp1,075,000 5,375,000 4,300,000 3,583,333 3,071,429 2,687,500 Mahameru
Veuve Cliquot Ponsardin Yellow Label 1 750 Rp1,200,000 6,000,000 4,800,000 4,000,000 3,428,571 3,000,000 Mahameru
Sparkling Zonin Prosecco Brut 1 750 Rp400,000 2,000,000 1,600,000 1,333,333 1,142,857 1,000,000 Mahameru
Wild Rock Elevation / Sauvignon Blanc 1 700 Rp350,100 1,750,500 1,400,400 1,167,000 1,000,286 875,250 Boga Fine
Catena / Chardonay 1 700 Rp400,500 2,002,500 1,602,000 1,335,000 1,144,286 1,001,250 Boga Fine
White Wines
Yalumba Y Series / Pinot Grigio 1 700 Rp323,100 1,615,500 1,292,400 1,077,000 923,143 807,750 Boga Fine
Ca De Meo Moscato d'Asti 1 700 Rp243,000 1,215,000 972,000 810,000 694,286 607,500 Dwimitra
Alamos Malbec 1 700 Rp310,500 1,552,500 1,242,000 1,035,000 887,143 776,250 Boga Fine
Resrve Mouton Cadec / Medoc 1 750 Rp409,500 2,047,500 1,638,000 1,365,000 1,170,000 1,023,750 Boga Fine
Red Wines Mose Wood ribbon Vale / Merlot 1 750 Rp711,000 3,555,000 2,844,000 2,370,000 2,031,429 1,777,500 Boga Fine
Catena / Cabernet Sauvignon 1 750 Rp539,100 2,695,500 2,156,400 1,797,000 1,540,286 1,347,750 Boga Fine
Torbreck Woodcutters / Shiraz 1 750 Rp458,333 2,291,665 1,833,332 1,527,777 1,309,523 1,145,833 Boga Fine
RUMUS
Selling Price (Harga Jual) = Cost Price (Harga Beli)*100/Cost of Sales
By Glass

Selling Selling Selling

Cost Per
Jenis Item Unit Vol Using Price Price (Cost Price (Cost Price (Cost
Using
25%) 30%) 35%)

Champagne Nicolas Feuillatte / Brut Reserve 1 375 60 Rp517,500 82800 331200 276000 236571.429
White Wines Yalumba Y Series / Pinot Grigio 1 750 60 Rp323,100 25848 103392 86160 73851.4286
Ca De Meo Moscato d'Asti 1 750 60 Rp243,000 19440 77760 64800 55542.8571
Red Wines Alamos Malbec 1 750 60 Rp310,500 24840 99360 82800 70971.4286
Resrve Mouton Cadec / Medoc 1 750 60 Rp409,500 32760 131040 109200 93600

Created By : Acknowledge By : Approved By :

Bartender FB Leader Chief Accountant General Manager