|
Current Category
Usaha Warnet - Game OnLine > Proposal Warnet PC24
| PROPOSAL PENJUALAN WARNET BLINX PONDOK PINANG |
|
|
|
|
|
|
|
|
| 1 |
LOKASI : PINGGIR JALAN |
|
|
|
|
|
STRATEGIS |
|
|
|
|
|
RAMAI |
|
|
|
|
|
AREA PONDOK INDAH,BINTARO JAKSEL |
|
|
|
|
|
|
|
|
|
|
| 2 |
KONDISI |
|
|
|
|
|
UNTUK ALAT2 BEKAS SEMUA, BERGARANSI 6 BULAN |
|
|
|
|
|
MASIH BERJALAN BAIK |
|
|
|
|
|
GAMERS |
|
|
|
|
|
|
|
|
|
|
| 3 |
KRITERIA BUYER: MENYUKAI DUNIA INTERNET DAN GAME, BISA BISNIS, |
|
|
| 4 |
UNTUK AREA FURNITURE DI RAPIHKAN DAN DI CAT ULANG |
|
|
|
|
|
|
|
|
|
| |
HITUNGAN ALAT2 (KONDISI 90%,FUNGSI BAIK) |
8700 |
|
|
|
|
|
|
|
|
|
| No |
Komputer |
Qtt |
Harga (Dalam US$) |
Harga |
| |
|
|
Satuan |
Jumlah |
(Dalam Rupiah) |
| 1 |
PC GAMERS (BEKAS PAKAI,MULUS) |
20 |
300 |
6000 |
Rp52.200.000,00 |
| |
Paket AMD Athlon |
|
|
|
|
| |
Memory DDR2 PC5300 ELIXIR Life Time Warranty 2GB |
|
|
|
|
| |
Case ATX 450 watt |
|
|
|
|
| |
Extra FAN |
|
|
|
|
| |
LCD MONITOR 19" |
|
|
|
|
| |
HDD 160GB |
|
|
|
|
| |
Keyboard & MOUSE LOGITECH OPTICAL Multimedia |
|
|
|
|
| |
VGA 1GB 9300GT |
|
|
|
|
| |
speaker |
10 |
10 |
100 |
Rp870.000,00 |
| |
HeadSet |
10 |
5 |
50 |
Rp435.000,00 |
| 2 |
Paket Setting NetWork Game Station |
21 |
30 |
630 |
Rp5.481.000,00 |
| 3 |
SWITCH HUB 16PORT |
2 |
30 |
60 |
Rp522.000,00 |
| 4 |
Router BW Management Mikrotik |
1 |
50 |
50 |
Rp435.000,00 |
| 5 |
SoftWare Billing Warnet/ DeskPro 6- 50 Client |
1 |
|
|
Rp500.000,00 |
| 6 |
WINDOWS XP PROFESSIONAL FOR WARNET (INCL RRA) |
21 |
45 |
945 |
Rp8.221.500,00 |
| 7 |
PC OPERATOR |
1 |
300 |
300 |
Rp2.610.000,00 |
| |
PC MINI+LCD 16" |
|
|
|
|
| |
Jumlah Keperluan Untuk HardWare |
|
|
|
Rp71.274.500,00 |
|
|
|
|
|
|
| Untuk Keperluan ISP |
| 1 |
Biaya Awal |
|
|
|
Rp1.500.000,00 |
| 2 |
Pembangunan Tower |
|
|
|
Rp7.500.000,00 |
| 3 |
Promo Internet Wless PC24 (Biaya Bulanan Langganan) |
|
|
|
Rp2.000.000,00 |
| |
512Kbps/IIX 1Mbps |
|
|
|
|
| |
Jumlah Keperluan Internet & ISP |
|
|
|
Rp11.000.000,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp82.274.500,00 |
|
BEKAS 90% |
|
|
|
|
|
Keperluan Furniture |
|
|
|
|
| 1 |
Paket Meja+Kursi (PAKET) |
20 |
Rp1.000.000 |
|
Rp20.000.000 |
| 2 |
Instalasi Listrik |
21 |
Rp100.000 |
|
Rp2.100.000 |
| 3 |
Meja Operator |
1 |
Rp1.500.000 |
|
Rp1.500.000 |
| 4 |
AC |
2 |
Rp1.500.000 |
|
Rp3.000.000 |
| 5 |
Pengecatan |
1 |
Rp3.000.000 |
|
Rp3.000.000 |
| 6 |
Etalase |
1 |
Rp1.000.000 |
|
Rp1.000.000 |
| 7 |
Partisi |
20 |
Rp100.000 |
|
Rp2.000.000 |
| 8 |
SEWA RUKO (LANTAI 2 SAJA) + AKSES LANGSUNG |
1 |
Rp70.000.000 |
|
Rp70.000.000 |
|
SELAMA 2 TAHUN @35JT |
|
|
|
Rp102.600.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL MODAL |
|
Rp184.874.500 |
|
Asumsi Pemasukan |
|
|
|
|
| 1 |
Pemasukan Harian |
30 |
Rp750.000 |
|
Rp22.500.000 |
| 2 |
Pemasukan the Botol/Minuman |
30 |
Rp50.000 |
|
Rp1.500.000 |
| 3 |
Pemasukan Voucher/Makanan |
30 |
Rp50.000 |
|
Rp1.500.000 |
|
|
|
Per Bulan |
|
Rp25.500.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Asumsi Pengeluaran |
|
|
|
|
| 1 |
Gaji Operator |
3 |
Rp750.000 |
|
Rp2.250.000 |
| 2 |
Bayar Internet |
1 |
Rp2.000.000 |
|
Rp2.000.000 |
| 3 |
Bayar Listrik |
1 |
Rp3.500.000 |
|
Rp3.500.000 |
| 4 |
Telephone |
1 |
Rp150.000 |
|
Rp150.000 |
|
|
|
|
|
|
|
|
|
|
|
Rp7.900.000 |
|
|
|
|
|
|
|
|
|
Per Bulan |
|
Rp17.600.000 |
|
|
|
Bersih |
|
|
|
Hitung2an Balik Modal |
|
|
|
Rp211.200.000 |
|
Setelah 12 Bulan |
|
|
|
|
|
Setelah 24 Bulan |
|
|
|
Rp422.400.000 |
|
|
|
|
|
|
JIKA ANDA TERTARIK:
HUBUNGI
Ibu.Sofi melalui email: sofi@pc24.co.id atau melalui sms center pc24: 0811144087
Phone Kantor PC24: 021.7250439 - 7200986
|
