PACKAGE NIKITA MIRZANI

NO PACKAGE ITEM QTY HPP TOTAL HPP TOTAL COST MARGIN

1 VVIP HALL SOFA PACKAGE Martell VSOP 3 Rp 2,300,000 Rp 6,900,000 Rp 6,947,200 58% 42%
Rp 12,000,000 Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000

Hennessy VSOP 3 Rp 1,600,000 Rp 4,800,000 Rp 4,847,200 40% 60%

Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000

2 VIP HALL PACKAGE ( 2 Bottles)J.W Black Label 2 Rp 1,500,000 Rp 3,000,000 Rp 3,032,000 40% 60%
Rp 7,500,000 Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

Chivas Regal 12 2 Rp 1,550,000 Rp 3,100,000 Rp 3,132,000 42% 58%

Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

3 VIP HALL PACKAGE ( 3 Bottles)J.W Black Label 3 Rp 1,500,000 Rp 4,500,000 Rp 4,532,000 48% 52%
Rp 9,500,000 Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

Chivas Regal 12 3 Rp 1,550,000 Rp 4,650,000 Rp 4,682,000 49% 51%

Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

4 HALL TABLE PACKAGE Jhon Jameson 2 Rp 1,000,000 Rp 2,000,000 Rp 2,032,000 41% 59%
Rp 5,000,000 Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

Jose Cuervo 2 Rp 850,000 Rp 1,700,000 Rp 1,732,000 35% 65%

Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

5 HALL TABLE PACKAGE Jhon Jameson 1 Rp 1,000,000 Rp 1,000,000 Rp 1,032,000 29% 71%
Rp 3,500,000 Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

Jose Cuervo 1 Rp 850,000 Rp 850,000 Rp 882,000 25% 75%

Soft Drink 4 Rp 4,000 Rp 16,000
Fruit Platter 1 Rp 16,000 Rp 16,000

6 VIP KTV PACKAGE Martell VSOP 2 Rp 2,300,000 Rp 4,600,000 Rp 4,647,200 52% 48%
Rp 9,000,000 Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000

Hennessy 2 Rp 1,600,000 Rp 3,200,000 Rp 3,247,200 36% 64%

Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000

VIP KTV PACKAGE Martell VSOP 2 Rp 2,300,000 Rp 4,600,000 Rp 5,447,200 61% 39%
Rp 9,000,000 Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000
LC 2 Rp 400,000 Rp 800,000
#DIV/0!
J.W Black Label 2 Rp 1,500,000 Rp 3,000,000 Rp 3,847,200 43% 57%
Pokka Green Tea 4 Rp 7,800 Rp 31,200
Fruit Platter 1 Rp 16,000 Rp 16,000
LC 2 Rp 400,000 Rp 800,000