Uraian Qty Harga/Unit Total

Komputer 1 5,000,000 5,000,000

Printer 1 2,000,000 2,000,000
Meja 1 500,000 500,000
Kursi 1 200,000 200,000
ATK 1 2,000,000 2,000,000
Sewa tempat 1 1,500,000 1,500,000
Wifi/listrik 1 500,000 500,000
Hp 1 5,000,000 5,000,000
Izin PT 1 3,500,000 3,500,000
Hak Merk (HAKI) 1 4,500,000 4,500,000
Maklon 1 133,300,000 133,300,000
Iklan & Influencer 1 30,000,000 30,000,000
Vendor foto & video 1 10,000,000 10,000,000
Sertifikasi halal 1 2,000,000 2,000,000
Total 200,000,000

Strategi Pemasaran
Sosial Media: Instagram, Facebook, Tiktok
Marketplace: Shopee, Tokopedia, Blibli, Lazada, Bukalapak, Jd.Id, TiktokShop
Influencer: Mikro 5, Makro 3, Mega 2

Uraian Qty Harga/Unit Total

Komputer 1 5,000,000 5,000,000
Printer 1 2,000,000 2,000,000
Meja 1 500,000 500,000
Kursi 1 200,000 200,000
ATK 1 2,000,000 2,000,000
Sewa tempat 1 1,500,000 1,500,000
Wifi/listrik 1 500,000 500,000
Hp 1 5,000,000 5,000,000
Izin PT 1 3,500,000 3,500,000
Hak Merk (HAKI) 1 4,500,000 4,500,000
Maklon 1 83,300,000 83,300,000
Iklan & Influencer 1 30,000,000 30,000,000
Vendor foto & video 1 10,000,000 10,000,000
Sertifikasi halal 1 2,000,000 2,000,000
Total 150,000,000

Uraian Qty Harga/Unit Total

Komputer 1 5,000,000 5,000,000
Meja 1 500,000 500,000
Printer 1 2,000,000 2,000,000
ATK 1 2,000,000 2,000,000
Kursi 1 200,000 200,000
Sewa tempat 1 1,500,000 1,500,000
Wifi/listrik 1 500,000 500,000
Hp 1 5,000,000 5,000,000
Izin PT 1 3,500,000 3,500,000
Hak Merk (HAKI) 1 4,500,000 4,500,000
Maklon 1 33,300,000 33,300,000
Iklan & Influencer 1 30,000,000 30,000,000
Vendor foto & video 1 10,000,000 10,000,000
Sertifikasi halal 1 2,000,000 2,000,000
100,000,000

Masker = 2 produk bubuk dan jelly

Face mist = 1 produk
sunscreen = 1 produk
 SKINCARE
Cream malam 1. Gel whitening (cream)
Cream pagi 2. Masker bubuk
Toner 3. Piling gel (buat ngangkat flek hitam)
Serum
Facial Wash
Sunscreen
Masker

SKINCARE 1. Gel whitening (cream)

2. Masker bubuk
Cream All in One 3. Piling gel (buat ngangkat flek hitam)
Serum
Sunscreen
Masker

SKINCARE
Sunscreen 1. Gel whitening (cream)
Masker 2. Masker bubuk
3. Piling gel (buat ngangkat flek hitam)