2 seat 1 seat

Modal Rp 10,386,000 Rp 8,966,000

Pembukaan Awal Toko Rp 710,000 Rp 8,966,000
Sewa Rp 8,000,000
Alat cukur Rp 150,000 Rp 150,000
Pisau cukur lipat Rp 75,000 Rp 75,000
Gunting cukur 1set Rp 130,000 Rp 130,000
Silet 1pack Rp 56,000
Semprotan rambut Rp 55,000 Rp 55,000
Handuk kecil Rp 50,000 Rp 50,000
Jubah cukur Rp 150,000 Rp 150,000
Bedak cukur Rp 50,000
Kuas bedak Rp 150,000
Kaca belakang Rp 100,000 Rp 100,000

Harga
Dewasa Rp 20,000
Anak-anak Rp 15,000
Dewasa (50%) Rp 10,000
Anak-anak (50%) Rp 7,500

Estimasi laba Qty. Working Day

Modal Rp 8,966,000
Laba Rp 472,500
Balance -Rp 8,643,500
Pengeluaran bulanan -Rp 150,000
Dewasa 1 27 Rp 270,000
Anak-anak 1 27 Rp 202,500

Working hours 420

Take time 30
Capacity (1seat) 14
Capacity (2seat) 28
Monthly
Rp 256,000

1 2 3 4
Out Rp 8,966,000 Rp 8,966,000 Rp 256,000
In Rp 472,500 Rp 472,500 Rp 472,500 Rp 472,500
Netto -Rp 8,021,000 -Rp 7,804,500 -Rp 7,332,000
 5 6 7 8 9
Rp 256,000 Rp 256,000
Rp 472,500 Rp 472,500 Rp 472,500 Rp 472,500 Rp 472,500
-Rp 6,859,500 -Rp 6,643,000 -Rp 6,170,500 -Rp 5,698,000 -Rp 5,481,500
 10 11 12
Rp 256,000
Rp 472,500 Rp 472,500 Rp 472,500
-Rp 5,009,000 -Rp 4,536,500 -Rp 4,320,000
 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Weekday 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
Weekend 5 5 5 5 5 5
23 24 25 26 27 28 29 30 31 Total
2 2 2 2 2 2 2 46
5 5 40
86