I LIKE W

ITEM DESCRIPTION
NO
CATEGORY
Champagne &
1
Prossecco

White, Blended
2
& Varietal

Red, Blended
3
& Varietal

4 Dessert Wine

House Wine by
5
Bottle

5 By Glass
 I LIKE WINE DAY
ITEM DESCRIPTION
S.O.H QTY
BRAND
Nino Franco Rustico Prossecco NV, Italy 2 750
Billecart Salmon Brut Reserve NV, France 1 750
Eroica Riesling, 2019, USA 2 750
Moss Wood Ribbon Vale, Semillon Sauvignon Blanc, 2017, Australia 2 750
Catena Alta, Chardonnay, 2020, Argentina 2 750
Wild Rock Hawkes Bay, Chardonnay, 2015, New Zealand 2 750
Louise Jadot Bourgogne, Pinot Noir, 2021, Franc 2 750
The Edge, Pinot Noir, 2020, New Zealand 1 750
Moss Wood Ribbon Vale, Merlot, 2018, Australia 2 750
Decoy, Merlot, 2019, USA 2 750
Catena, Cabernet Sauvignon, 2020, Argentina 2 750
Jim Barry Cover Drive, Cabernet Sauvignon, 2019, Australia 2 750
Duckhorn, Cabernet Sauvignon, 2019, USA 2 750
Chateau des Laurets, Bordeaux Blend, 2018, Franc 2 750
Mollydooker Blue Eyed Boy, Shiraz, 2021, Australia 2 750
Columbia Crest, Syrah, 2017, USA 0 750
Torbreck The Struie, Shiraz, 2020, Australia 2 750
Siro Pacenti Rosso Di Montalcino, Sangiovese, 2018, Italy 2 750
Ridge Lytton Springs, Zinfandel, Petite Syrah, Carignan, Mataro, 2017, U 2 750
Coudoulet de Beaucastel, Chateauneuf Du Pape, 2019, Franc 2 750
Wild Rock Hawkes Bay Red, merlot, Malbec, 2014, New Zealand 1 750
Gaja Dagromis Barolo, Nebbiolo, 2016, Italy 2 750
Pauillac de Latour, Bordeaux Blend, 2013, Franc 2 750
Henschke Lenswood Abbotis Prayer, 2013, Australia 2 750
Pecha kucha, Sweet Red, 2019, Australia 2 750
Roccaforte Lambrusco, Sweet Red, 2017, Italy 3 750
Balbi Soprani Moscato D'asti D.O.C.G, 2013, Italy 3 750
Craggy Range Te Muna 1.8 750
Wynnss Coonawara Estate 1 750
Donnafugata Sherazade IGT 1.2 750

Craggy Range Te Muna 9 150

Wynnss Coonawara Estate 5 150
Donnafugata Sherazade IGT 6 150
KE WINE DAY
Margin
UOM COST BY BOTTLE SELLING PRICE Cost % SPECIAL PRICE
%
ml Rp 590,000.00 Rp 1,650,000.00 36% 64% Rp 1,200,000.00
ml Rp 1,054,000.00 Rp 3,300,000.00 32% 68% Rp 2,100,000.00
ml Rp 543,150.00 Rp 1,650,000.00 33% 67% Rp 1,100,000.00
ml Rp 484,500.00 Rp 1,500,000.00 32% 68% Rp 970,000.00
ml Rp 675,750.00 Rp 2,100,000.00 32% 68% Rp 1,350,000.00
ml Rp 330,650.00 Rp 1,050,000.00 31% 69% Rp 660,000.00
ml Rp 551,650.00 Rp 1,800,000.00 31% 69% Rp 1,100,000.00
ml Rp 415,650.00 Rp 1,350,000.00 31% 69% Rp 840,000.00
ml Rp 714,000.00 Rp 2,250,000.00 32% 68% Rp 1,450,000.00
ml Rp 534,650.00 Rp 1,650,000.00 32% 68% Rp 1,070,000.00
ml Rp 403,750.00 Rp 1,350,000.00 30% 70% Rp 810,000.00
ml Rp 586,500.00 Rp 1,800,000.00 33% 67% Rp 1,180,000.00
ml Rp 1,232,500.00 Rp 3,100,000.00 40% 60% Rp 2,500,000.00
ml Rp 510,000.00 Rp 1,650,000.00 31% 69% Rp 1,050,000.00
ml Rp 1,062,500.00 Rp 2,700,000.00 39% 61% Rp 2,150,000.00
ml Rp 395,250.00 Rp 1,200,000.00 33% 67% Rp 800,000.00
ml Rp 845,750.00 Rp 2,550,000.00 33% 67% Rp 1,691,500.00
ml Rp 646,000.00 Rp 1,950,000.00 33% 67% Rp 1,300,000.00
ml Rp 845,750.00 Rp 2,550,000.00 33% 67% Rp 1,700,000.00
ml Rp 756,500.00 Rp 2,400,000.00 32% 68% Rp 1,550,000.00
ml Rp 364,650.00 Rp 1,200,000.00 30% 70% Rp 750,000.00
ml Rp 1,657,500.00 Rp 3,500,000.00 47% 53% Rp 3,350,000.00
ml Rp 1,785,000.00 Rp 3,600,000.00 50% 50% Rp 3,570,000.00
ml Rp 1,521,500.00 Rp 3,100,000.00 49% 51% Rp 3,050,000.00
ml Rp 252,000.00 Rp 900,000.00 28% 72% Rp 550,000.00
ml Rp 254,700.00 Rp 900,000.00 28% 72% Rp 550,000.00
ml Rp 290,700.00 Rp 1,050,000.00 28% 72% Rp 600,000.00
ml Rp 407,150.00 Rp 1,200,000.00 34% 66% Rp 850,000.00
ml Rp 398,000.00 Rp 1,200,000.00 33% 67% Rp 800,000.00
ml Rp 392,000.00 Rp 1,200,000.00 33% 67% Rp 800,000.00

ml Rp 81,430.00 Rp 240,000.00 34% 66% Rp 170,000.00

ml Rp 79,600.00 Rp 240,001.00 33% 67% Rp 170,000.00
ml Rp 78,400.00 Rp 240,002.00 33% 67% Rp 170,000.00
 Margin
Cost %
%
49% 51%
50% 50%
49% 51%
50% 50%
50% 50%
50% 50%
50% 50%
49% 51%
49% 51%
50% 50%
50% 50%
50% 50%
49% 51%
49% 51%
49% 51%
49% 51%
50% 50%
50% 50%
50% 50%
49% 51%
49% 51%
49% 51%
50% 50%
50% 50%
46% 54%
46% 54%
48% 52%
48% 52%
50% 50%
49% 51%

48% 52%
47% 53%
46% 54%
 ITEM DESCRIPTION
NO S.O.H QTY UOM
CATEGORY BRAND
Craggy Range Te Muna 9 150 ml
1 Wine BY Glass
1 Wynnss Coonawara Estate 5 150 ml
& T- Bone
Donnafugata Sherazade IGT 6 150 ml
 Cost By 1 Glass Cost T- Bone QTY UOM TOTAL COST SELLING PRICE

Rp 81,430.00 Rp 160,000.00 400 gr Rp 241,430.00 Rp 550,000.00

Rp 79,600.00 Rp 160,000.00 400 gr Rp 239,600.00 Rp 550,000.00
Rp 78,400.00 Rp 160,000.00 400 gr Rp 238,400.00 Rp 550,000.00
Cost
Margin %
%
44% 56%
44% 56%
43% 57%
 DRINK A LONG DAY P
ITEM DESCRIPTION COST BY
NO QTY UOM
CATEGORY BRAND BOTTLE
Svedka 750 ml Rp 240,000.00
Suntory Haku Vodka 700 ml Rp 560,000.00
1 VODKA
Ciroc 700 ml Rp 600,000.00
Grey goose 700 ml Rp 710,000.00

Bacardi Light Rum 750 ml Rp 390,000.00

2 RUM Malibu Coconut 750 ml Rp 458,333.00
Sagatiba Velha Cachaca 750 ml Rp 840,909.00

Bombay Sapphire 750 ml Rp 470,000.00

Tenjaku Craft Gin 700 ml Rp 504,545.00
3 GIN Buldog Gin 700 ml Rp 560,000.00
Suntory Roku gin 700 ml Rp 600,000.00
Hendrick's 700 ml Rp 763,000.00

Jose Quervo Reposado 750 ml Rp 400,000.00

4 TEQUILA
Espolon Reposado 700 ml Rp 725,000.00
ONG DAY PROMOTION
SHOOT COST BY Cost Margin Cost
SELLING PRICE SPECIAL PRICE
BY ML GLASS % % %
45 Rp 14,400.00 Rp 80,000.00 18% 82% Rp 50,000.00 29%
45 Rp 36,000.00 Rp 170,000.00 21% 79% Rp 90,000.00 40%
45 Rp 38,571.43 Rp 180,000.00 21% 79% Rp 100,000.00 39%
45 Rp 45,642.86 Rp 170,000.00 27% 73% Rp 110,000.00 41%

45 Rp 23,400.00 Rp 120,000.00 20% 81% Rp 70,000.00 33%

45 Rp 27,499.98 Rp 140,000.00 20% 80% Rp 80,000.00 34%
45 Rp 50,454.54 Rp 240,000.00 21% 79% Rp 130,000.00 39%

45 Rp 23,400.00 Rp 150,000.00 16% 84% Rp 75,000.00 31%

45 Rp 32,435.04 Rp 160,000.00 20% 80% Rp 85,000.00 38%
45 Rp 36,000.00 Rp 170,000.00 21% 79% Rp 90,000.00 40%
45 Rp 38,571.43 Rp 170,000.00 23% 77% Rp 100,000.00 39%
45 Rp 49,050.00 Rp 230,000.00 21% 79% Rp 130,000.00 38%

45 Rp 24,000.00 Rp 120,000.00 20% 80% Rp 60,000.00 40%

45 Rp 46,607.14 Rp 160,000.00 29% 71% Rp 120,000.00 39%
Margin
%
71%
60%
61%
59%

67%
66%
61%

69%
62%
60%
61%
62%

60%
61%
 WHISKY OF THE
GLENFIDICH ESTIMASI SPEC
NO ITEM DESCRIPTION stock netto uom Cost CK

1 Glenfidich 12 YO 2 700 ml Rp 1,192,000.00

2 Glenfidich 15 YO 4 700 ml Rp 1,585,000.00
3 Glenfidich 18 YO 4 700 ml Rp 2,235,000.00

GLEN GRANT ESTIMASI SPE

NO ITEM DESCRIPTION stock netto uom Cost CK

1 Glen Grant 12 YO 2 700 ml Rp 1,140,000.00

2 Glen Gran 15 YO 1 700 ml Rp -
3 Glen Grant 18 YO 2 700 ml Rp 2,965,000.00
4 Glen Grant 21 YO (konsinasi) 5 700 ml
5 Glen Grant Privat Cask (Konsinasi) 4 700 ml

ABERFELDY ESTIMASI COST BOTO

NO ITEM DESCRIPTION stock netto uom Cost CK

1 Aberfeldy 12 YO 1 700 ml Rp 1,410,000.00

2 Aberfeldy 16 YO 2 700 ml Rp 2,260,000.00
3 Aberfeldy 21 YO 3 700 ml Rp 5,370,000.00

DALMORE ESTIMASI SPEC

NO ITEM DESCRIPTION stock netto uom Cost CK

1 Dalmore 12 YO 0 700 ml Rp 1,825,000.00

2 Dalmore 12 YO Sherry Cask 0 700 ml Rp -
3 Dalmore 15 YO 3 700 ml Rp 3,000,000.00
4 Dalmore 18 YO 0 700 ml Rp 3,850,000.00
5 Dalmore King Alexander III 0 700 ml Rp 4,700,000.00
6 Dalmore 21 YO 0 700 ml Rp -

SINGLETON ESTIMASI SPEC

NO ITEM DESCRIPTION stock netto uom Cost CK

1 Singleton Licious Nectar 12 YO 6 700 ml Rp -

2 Singleton Glend Ord 12 YO 4 700 ml Rp 999,000.00
3 Singleton Glend Ord 15 YO 3 700 ml Rp 1,500,000.00
4 Singleton Dufftown 18 YO 2 700 ml Rp -

GLENLIVET ESTIMASI SPEC

NO ITEM DESCRIPTION stock netto uom Cost CK

1 Glenlivet 12 YO 5 700 ml Rp 1,225,000.00

2 Glenlivet 15 YO 6 700 ml Rp 2,333,333.00
3 Glenlivet 18 YO 2 700 ml Rp 3,161,818.00
KY OF THE DAY
H ESTIMASI SPECIAL PRICE
Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
Rp 805,000.00 Rp 2,200,000.00 37% 63% Rp 1,900,000 42% 58%
Rp 1,139,000.00 Rp 3,200,000.00 36% 64% Rp 2,600,000 44% 56%
Rp 1,665,000.00 Rp 4,900,000.00 34% 66% Rp 3,700,000 45% 55%

NT ESTIMASI SPECIAL PRICE

Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
900,000 Rp 2,700,000.00 33% 67% 1,800,000 50% 50%
1,195,000 Rp 3,600,000.00 33% 67% 2,400,000 50% 50%
2,425,000 Rp 4,900,000.00 49% 51% 3,900,000 62% 38%
7,000,000 Rp 14,000,000.00 50% 50% 9,900,000 71% 29%
7,000,000 Rp 14,000,001.00 50% 50% 9,900,000 71% 29%

MASI COST BOTOL SPECIAL PRICE

Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
Rp 805,500.00 Rp 2,400,000.00 34% 66% Rp 1,900,000.00 42% 58%
Rp 1,325,000.00 Rp 3,900,000.00 34% 66% 2,700,000 49% 51%
Rp 3,150,000.00 Rp 6,900,000.00 46% 54% 6,500,000 48% 52%

ESTIMASI SPECIAL PRICE

Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
Rp 1,291,667.00 Rp 3,600,000.00 36% 64% 2,600,000 50% 50%
Rp 1,666,667.00 Rp 4,200,000.00 40% 60% 3,400,000 49% 51%
Rp 2,250,000.00 Rp 4,600,000.00 49% 51% 4,300,000 52% 48%
Rp - Rp 8,800,000.00 44% 56% 8,200,000 47% 53%
Rp 3,917,667.00 Rp 7,900,000.00 50% 50% 7,500,000 52% 48%
Rp 15,000,000.00 Rp 25,000,000.00 60% 40% 22,000,000 68% 32%

N ESTIMASI SPECIAL PRICE

Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
Rp 650,000.00 Rp 2,000,000.00 33% 68% 1,500,000 43% 57%
Rp 808,333.00 Rp 2,500,000.00 32% 68% 1,900,000 43% 57%
 Rp 1,300,000.00 Rp 3,700,000.00 35% 65% 2,900,000 45% 55%
Rp 1,416,668.00 Rp 4,300,000.00 33% 67% 3,300,000 43% 57%

T ESTIMASI SPECIAL PRICE

Coct Margin Coct
Cost Price Selling Price Special Price 1 Botol Margin %
% % %
Rp 750,000.00 Rp 2,300,000.00 33% 67% 1,800,000 42% 58%
Rp 1,208,333.00 Rp 3,700,000.00 33% 67% 2,900,000 42% 58%
Rp 2,333,333.00 Rp 5,700,000.00 41% 59% 4,900,000 48% 52%
BELI STOCK DAN MASUKIN DALAM MENU

BELI STOCK DAN MASUKIN DALAM MENU

 BUY ONE GET ONE FREE COCKTA
COST BY COST MARGIN
NO NAME OF COCKTAIL SELLING PRICE
GLASS % %
1 Rose Lychee Martini Rp 41,321.00 Rp 120,003.00 34% 66%
2 Elder Flower Gimlet Rp 34,026.00 Rp 120,000.00 28% 72%
3 Wild Berry Daiquiry Rp 28,893.00 Rp 120,001.00 24% 76%
4 Green Smith Kamikaze Rp 41,320.00 Rp 120,002.00 34% 66%
6 Whisky Sour Rp 19,811.00 Rp 120,000.00 17% 83%
7 Mojito Rp 31,116.00 Rp 120,000.00 26% 74%
8 Cosmopolitan Rp 41,318.00 Rp 120,000.00 34% 66%
9 Rose Lychee Martini Rp 41,319.00 Rp 120,001.00 34% 66%
REE COCKTAIL
COST BUY 1 SELLING BUY 1 COST MARGIN
GET 1 FREE GET 1 FREE % %
Rp 82,642.00 Rp 150,000.00 55% 45%
Rp 68,052.00 Rp 150,000.00 45% 55%
Rp 57,786.00 Rp 150,000.00 39% 61%
Rp 82,640.00 Rp 150,000.00 55% 45%
Rp 39,622.00 Rp 150,000.00 26% 74% change with Little River
Rp 62,232.00 Rp 150,000.00 41% 59%
Rp 82,636.00 Rp 150,000.00 55% 45%
Rp 82,638.00 Rp 150,000.00 55% 45%