Laporan Keuangan Boba Cheese Tea [PDF]

Citation preview

Laporan Keuangan Boba Cheese Tea



Modal awal : Rp. 500.000 Harga bahan-bahan Boba Cheese Tea : 1. 2. 3. 4. 5. 6. 7. 8.



Cheese cream/foam : Rp. 99.000/kg Fresh milk : Rp. 30.000 (@2box) Bubuk rasa matcha, coklat, dll : Rp. 90.000 (@6 varian) Pearl bubble : Rp. 22.000/kg Gelas cup : Rp. 24.500 (@50pcs) Sedotan : Rp. 15.000 (@50pcs) Es batu : Rp. 20.000 Gula : Rp. 12.000/kg



Total biaya : Rp. 312.500 Sisa modal : Rp. 400.000-Rp. 312.500 = Rp. 87.500



Daftar harga : 1. Original : Rp. 15.000 2. Strawberry : Rp. 17.000 3. Coklat : Rp. 17.000 4. Taro : Rp. 19.000 5. Coffee : Rp. 20.000 6. Matcha : Rp. 20.000



Penjualan : 18 cup Rincian : ● ● ● ● ●



5 cup original : 5 x Rp. 15.000 = Rp. 75.000 1 cup coklat : 1 x Rp. 17.000 = Rp. 17.000 3 cup taro : 3 x Rp. 19.000 = Rp. 57.000 3 cup coffee : 3 x Rp. 20.000 = Rp. 60.000 6 cup matcha : 6 x Rp. 20.000 = Rp. 120.000



Total pemasukan : Rp. 329.000 Laba : Rp. 329.000-Rp. 312.500 = Rp. 16.500