|
Menu Utama
Produk
JASA
Who's Online
Kami memiliki 2 Tamu online
 | Hari ini | 24 |  | Kemarin | 105 |  | Total | 307591 |
Jumat, 30 Juli 2010
Google Analytics Tracking Module
|
Ilustrasi Bisnis Warnet & Game Online
Sigmabiru memberikan jasa pembuatan Warnet & Game Online, mulai dari tahap perencanaan sampai beroperasi.
Berikut ilustrasi yang kami berikan :
(Rate 1 USD = Rp. 10.800)
| No |
Komputer |
Qty |
Harga (Dalam USD) |
Harga |
| Satuan |
Jumlah |
(Dalam Rupiah) |
| 1 |
PC Gamers |
10 |
350 |
3.500 |
37.800.000 |
|
AMD Athlon X2 5000 |
|
|
|
|
|
MB Abit |
|
|
|
|
|
Memory 1 GB |
|
|
|
|
|
Case ATX Standard |
|
|
|
|
|
VGA 512 MB |
|
|
|
|
|
LCD Monitor 17” |
|
|
|
|
|
HDD 160 GB 7200 RPM SATA |
|
|
|
|
|
Keyboard & Mouse Optic |
|
|
|
|
| 2 |
Speaker Aktif buat Gamers |
10 |
20 |
200 |
2.160.000 |
| 3 |
Head Set & Web Cam |
10 |
20 |
200 |
2.160.000 |
| 4 |
NETTERS |
10 |
280 |
2.800 |
30.240.000 |
|
Intel P4 / 2.8 GHZ/ HDD 80GB/Memory 1 GB |
|
|
|
|
|
Case ATX Standard |
|
|
|
|
|
LCD 17” Samsung |
|
|
|
|
|
KB+Mouse Optic |
|
|
|
|
| 5 |
Paket Setting NetWork Game Station |
21 |
25 |
525 |
5.670.000 |
|
Termasuk : |
|
|
|
|
|
Kabel RG4 5UTP |
|
|
|
|
|
Instalasi kabel |
|
|
|
|
|
Instalasi LAN |
|
|
|
|
|
Install Game2x lengkap |
|
|
|
|
|
Setting Billing |
|
|
|
|
|
Setting Management BW |
|
|
|
|
|
Install Windows, Anti Virus, DeepFreeze |
|
|
|
|
|
Pelatihan |
|
|
|
|
| 6 |
Switch HUB 24port |
2 |
65 |
130 |
1.404.000 |
| 7 |
Router BW Management Mikrotik |
1 |
200 |
200 |
2.160.000 |
| 8 |
Software Billing Warnet DeskPro 6 (ORI) 22 Client |
1 |
|
|
2.100.000 |
| 9 |
WindowsXP HomeEdition + Agreement Utk Warnet |
21 |
85 |
1.785 |
19.278.000 |
| 10 |
PC Operator Intel P4 : 2.8GHZ |
1 |
300 |
300 |
3.240.000 |
|
Memory 1 GB |
|
|
|
|
|
HDD 160 GB 7200 RPM SATA |
|
|
|
|
|
DVDRW |
|
|
|
|
|
Case ATX Standard |
|
|
|
|
|
Monitor 17”CRT |
|
|
|
|
|
Card Reader |
|
|
|
|
|
Keyboard & Mouse Optic |
|
|
|
|
| 11 |
Printer Canon Copy, Scan, Print |
1 |
100 |
100 |
1.080.000 |
|
|
|
|
|
|
|
Jumlah Keperluan Untuk Hardware |
|
|
|
107.292.000 |
|
|
|
|
|
|
| Untuk Keperluan ISP |
| 1 |
Biaya Awal |
|
|
3.500.000 |
| 2 |
Pembangunan Tower |
|
|
7.500.000 |
| 3 |
Promo Internet Wless |
|
|
3.000.000 |
|
256Kbps + 1MB IIX Ratio 1:1 |
|
|
|
|
Jumlah Keperluan Internet & ISP |
|
|
14.000.000 |
|
|
|
|
|
|
| Untuk Keperluan Design Interior Warnet |
| 1 |
Meja Netter |
|
10 |
500.000 |
5.000.000 |
| 2 |
Meja Gamers |
|
10 |
500.000 |
5.000.000 |
| 3 |
Kursi |
|
21 |
350.000 |
7.350.000 |
| 4 |
Kursi Bulat |
|
10 |
100.000 |
1.000.000 |
| 5 |
Sekat Netter |
|
10 |
400.000 |
4.000.000 |
| 6 |
Sekat Gamers |
|
10 |
250.000 |
2.500.000 |
| 7 |
Colokan Listrik |
|
22 |
70.000 |
1.540.000 |
| 8 |
Meja Operator |
|
1 |
1.500.000 |
1.500.000 |
| 9 |
Design & Pengecatan |
|
1 |
5.000.000 |
5.000.000 |
|
|
|
|
|
|
|
Jumlah keperluan Interior |
|
|
|
32.890.000 |
|
|
|
|
|
|
| Modal Keseluruhan |
154.182.000 |
|
|
|
|
|
|
| Biaya Perhitungan Laba Rugi Bisnis Warnet |
|
|
|
|
|
|
| Pemasukan Bisnis Warnet |
| 1 |
Pemasukan Harian |
30 |
Hari |
750.000 |
22.500.000 |
|
Asumsi 1 Jam = Rp.3000 x 14 jam x 20 Unit |
|
|
|
|
| 2 |
Pemasukan Penjualan Makanan dan Minuman |
30 |
Hari |
150.000 |
4.500.000 |
| 3 |
Pemasukan Penjualan Lain2( CD,DVD,Voucher) |
30 |
Hari |
50.000 |
1.500.000 |
|
JUMLAH PEMASUKAN |
|
|
|
28.500.000 |
|
|
|
|
|
|
| Pengeluaran Bisnis Warnet |
| 1 |
Gaji Pegawai (asumsi 3 Orang) |
3 |
Orang |
750.000 |
2.250.000 |
| 2 |
Listrik |
1 |
|
2.000.000 |
2.000.000 |
| 3 |
Langganan Internet |
1 |
|
3.000.000 |
3.000.000 |
| 4 |
Lain2 |
1 |
|
1.000.000 |
1.000.000 |
|
JUMLAH PENGELUARAN |
|
|
|
8.250.000 |
|
|
|
|
|
|
| Asumsi Balik Modal |
| 1 |
Pemasukan Per Bulan Bersih |
|
20.250.000 |
| 2 |
Pemasukan Tahun Pertama |
|
243.000.000 |
|
|
|
|
|
|
|
|
|
|
|
|
| Cara pemesanan warnet |
|
|
|
|
| 1 |
Tanda Jadi |
Rp. 5.000.000 Setelah itu team kami akan survey |
| 2 |
DP 30% |
Setelah kontrak disepakati |
| 3 |
Pembayaran 60% |
Setelah Barang diterima |
| 4 |
Pelunasan 10% |
Setelah semua pekerjaan selesai |
*Harga dapat berubah sewaktu-waktu
|
|
