NAMA Quantity BIAYA KET

KIT

Tile(bungkus) 750rb x 100pcs IDR 75,000

Pencukur Alis 999rb x 50pcs IDR 49,950 Sulam Alis

Vaseline Lip Balm 4rb x 20pcs IDR 80,000 Sulam Bibir

Serum Bulu Mata 4,2rb x 20 IDR 84,000 Eyelash & Sulam Alis

cincin 4rb x 20pcs IDR 80,000 Nail Art

Biaya Operasional

WIFI IDR 1,100,000

Listrik IDR 500,000

Maintenance IDR 600,000

Spotify IDR 25,000 ambience

Tezza, Canva, Inshot IDR 100,000 Photo editor

Pulsa HP IDR 27,000

Perabotan

include biaya
AC 1 IDR 6,000,000 pemasangan

Kithcen set dapur IDR 1,000,000 bawah, tutup saluran air

Cat Tembok IDR 2,000,000 cat putih

PVC Lantai IDR 5,000,000

Stop kontak 3 IDR 200,000

Purifier Onix Air IDR 750,000

Disinfectan box UVC
1 IDR 170,000
steril
 Grand Opening

Printing

LOGO 1 IDR 400,000

Akrilik Qris 1 IDR 100,000

Akrilik pricelist 1 IDR 150,000

Loyalti Card 100pcs IDR 75,000

Seragam Sulam Alis 1 IDR 150,000

Apron Nail Art 1 IDR 100,000

Dekorasi

Karpet bulat 1 IDR 1,000,000

Lampu rotan 1 IDR 385,000 tempel atas

Tanaman 3 IDR 600,000 kaktus 2 & lidah mertua

pot tanaman 6 x 120rb IDR 720,000

tempat bunga rustik IDR 150,000

Sofa/Kursi tunggu 2 IDR 2,000,000

Kaca (mirror Selfie) 1 IDR 2,000,000

untuk kamar mandi &
lantai kayu 29rb x 30 balok IDR 500,000
balkon
batu 2 karung
 bunga kering IDR 200,000

speaker harman kardon 1 IDR 3,000,000

onyx studio 7

rak sepatu kayu 1 IDR 129,999

sendal rumah 30rb x 4 IDR 120,000

tongkat gorden 2 IDR 200,000

tirai boho 1 IDR 400,000

Jam dinding 1 IDR 120,000

pewangi ruangan (oil

essential 1 IDR 170,000

Rak Kecil Tingkat 1 IDR 95,000 taruh speaker

Keset kamar mandi 2 IDR 60,000

tempat duduk balkon 2 IDR 380,000 lesehan

asbak 1 IDR 40,000 untuk balkon

meja kecil balkon 2 IDR 60,000 utk balkon dan sofa

tunggu

Meja kasir kecil 1 IDR 400,000 ada beberapa pilihan

Sticker Dapur 2 meter IDR 100,000

Kaca Dapur 1 IDR 150,000

OTHERS

Nomor XL
Total IDR 31,795,949
 NAMA Quantity BIAYA KET

Basic, Nail Art, Nail

Extensions Courses IDR 4,000,000 With no tools, Jakbar

Russian Gel IDR 124,000

Russian Manicure IDR 219,000

Winter Embossed Nail IDR 167,000

Kelas Beauty (online)
Wood Texture IDR 161,000

Gel Polish Removal IDR 124,000

Mermaid Fairy Tale IDR 163,000

Perabotan
Meja Nails 1 IDR 2,000,000

Bangku Beautician 1 IDR 800,000

Bangku Customer 1 IDR 400,000

vaccum nail dust 1 IDR 450,000

Electric Nail Drill 1 IDR 290,000

Bantal dudukan tangan 1 IDR 115,000 warna cream

Lampu meja jepit 1 IDR 150,000 lampu nail art

Trolley 1 taruh alat nail art

Kotak penyimpanan 1 IDR 28,000

rak acrylic 1 IDR 25,000 untuk taruh tools besi

(cuticle pusher)

Rak plastik tingkat 1 IDR 40,000

storage pembatas laci satu paket IDR 29,000

 kotak alcohol swab 1 IDR 28,000

Tools

Palet kuku 1 IDR 32,500

stand display 1 IDR 17,000 untuk nail art

nail dotting kayu 5 IDR 20,000

sarung tangan 100pcs IDR 80,000

nail tip 11 IDR 205,000 11 tipe

builder gel 1 IDR 60,000 clear

botol pump remover nail 1 IDR 18,500

aceton remover 500ml IDR 55,000

spons eyeshadow 10 IDR 15,000 untuk powder chrome

spider gel line 4 IDR 100,000 putih,hitam,silver,gold

Swarovski gold 1 IDR 20,000 aksesoris

berlian silver 1 IDR 11,000

Hiasan bunga 3 IDR 74,000

biji pearl metal 1 IDR 23,000

Chrome powder glaze 1 IDR 32,500

pen picker acc 1 IDR 9,000

display kuku 2 IDR 47,000

nail file 4 IDR 19,000

 lem aksesoris 1 IDR 12,500

drill glue pen 1 IDR 19,800 lem acc

silicone stick 2 IDR 18,000 nail pusher

tempat cairan alkohol 1 IDR 14,000

brush liner 3 IDR 100,000 kuas tipis

Nail Dust 4 IDR 32,000

brush holder 1 IDR 19,000

kikir kuku balok 5 IDR 10,000

nail remover stcik IDR 15,000

alcohol swab 2 pack IDR 18,000

silicone jelly 1 IDR 25,000 utk french nail

nail art nipper 1 IDR 22,000 utk ambil acc

amplas kuku 1 IDR 27,000 utk alat nail drill

kutikula nipper 1 IDR 58,000

pusher kayu 100 IDR 15,000 utk cat berantakan

lem pinggiran kuku 1 IDR 18,000 utk ombre nails

Nail Gel Halal 5 IDR 100,000 warna nude

metal painting 2 IDR 66,000 silver &gold

cuticle remover bnc 2 IDR 29,000

 MX bon lem nail tip 2 IDR 30,000

PH Bond 1 IDR 59,500

Matte Top Coat 1 IDR 59,500

Base Coat 1 IDR 59,500

top Coat 1 IDR 59,500

structure gel 1 IDR 59,500 same reinforce gel

egg top coat 1 IDR 49,500 hitam

black mirror chrome

powder 1 IDR 15,600

russian leveling gel 1 IDR 57,500

Rosalind bubble gel 1 IDR 28,500

Rosalind magic remover 1 IDR 50,000

Debonder 2 IDR 25,000 Remover nail tip

TOTAL IDR 11,323,400

IDR 4,958,000
NO NAMA Quantity BIAYA KET

Tempat kapas + Cottonbud IDR 36,300

PERALATAN Aset

Ringlight 1 IDR 2,500,000

Bantal penyangga leher 1 IDR 133,000

NO NAMA Quantity BIAYA KET

PERALATAN Aset
NO NAMA Quantity BIAYA KET

PERALATAN Aset
 NAMA Quantity HARGA BELI HARGA JUAL

KOTAK DISPLAY CINCIN IDR 50,000

DISPLAY KACAMATA IDR 100,000

kain kacamata IDR 939

BARANG JUALAN

CINCIN KOREA MANIK IDR 10,000 IDR 20,000

CINCIN IDR 5,000 IDR 10,000

JEDAI KOREA
checkerboard IDR 21,000 IDR 30,000

Kacamata Pendek 1 IDR 4,529 IDR 15,000

 UNTUNG

IDR 10,000

IDR 5,000

IDR 9,000

IDR 10,471

IDR -
FEBRUARI 2023
MONDAY TUESDAY WEDNESDAY THURSDAY
1 2

beli dekorasi dibali Meeting (semua biaya)

Perbaikan Time Table

Beli Nomor Cantik

6 7 8 9
Buat sistem appointment Design Buat sistem appointment

Bikin Qris dan Mbanking

13 14 15 16
Pembayaran Sewa
Pasang Kitchen set &
Apartment Wastafel
Pembelian Semua
Marketing Plan
kebutuhan

Checkout Shopee

20 21 22 23

Pasang Wifi
Pasang PVC & Gorden Masuk Meja Nail Art Rapihin Interior
Indihome

Loading Perabotan Pasang Lantai Kayu +

Ambil tmpt tdr di tante ai
dari 10 - 2 A Batu
Virgi kelas Nail Art
Virgi kelas Nail Art DAY 2 Virgi kelas Nail Art DAY4
DAY 3
27 28 29 30

Edit VIDEOSHOOT PHOTOSHOOT Beli pita Soft opening

buat sistem Grand Ads (hasil
Opening Videoshoot) Share Feeds Photoshot Flyer Grand Opening

MARET 2023
MONDAY TUESDAY WEDNESDAY THURSDAY
1 2

Soft Opening 2-3-23

6 7 8 9
13 14 15 16

20 21 22 23

27 28
 FRIDAY SATURDAY SUNDAY
3 4 5
Nyicil Perabotan
Pndok Cabe Marketing Plan
Dekoruma
Hunting Perabotan
(Speaker)
10 11 12

17 18 19

Cat Tembok Cat Tembok Pasang AC

Beli kebutuhan
Offline
Virgi kelas Nail Art
DAY 1
24 25 26

VIDEOSHOOT
Beresin Peralatan

31

FRIDAY SATURDAY SUNDAY

3 4 5

10 11 12
17 18 19

24 25 26
 beli dekorasi bali
PEMASUKAN JEREMY
PENGELUARAN BERDUA
KETERANGAN BIAYA 1 2
 FEB
3 4 5 6 7 8

Rp0

Rp0
Rp0
 ACTIVITY

9 10 11 12 13 14

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

ACTIVITY

FEB
15 16 17 18 19 20

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

21 22 23 24 25 26

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

Rp0 Rp0 Rp0 Rp0 Rp0 Rp0

27 28

Rp0 Rp0

Rp0 Rp0