Spesifikasi PC Client Detail Harga

Motherboard GIGABYTE GA-110M Gaming 3 Rp 935,000.00

Processor/CPU Intel Pentium G4560 3.5GHz Rp 1,200,000.00
GPU ASUS Radeon RX-550 4GB DDR5 Rp 2,150,000.00
RAM Team Elite DDR4 PC19200 (1X8GB) Rp 1,400,000.00
PSU AeroCool KCAS 500W - 80 Plus Bronze Rp 575,000.00
Casing GameMax Gamer Series G527, 1xFan 12cm Rp 350,000.00
Keyboard Imperion KG-S10S Rp 105,000.00
Headset Fantech Kraken HG-1 Rp 125,000.00
Mouse Fantech VI Rp 80,000.00
Monitor SAMSUNG 24inch S24F350 LED Wide Screen Rp 1,925,000.00
Rp 8,845,000.00
TOTAL untuk 16 PC Client Rp 141,520,000
feel free..
 Spesifikasi PC Client
Motherboard
CPU
GPU
RAM
PSU
Casing
Keyboard
Headset
Mouse
Monitor
 Detail
Gigabyte H370M-DS3H (LGA1151, H370, DDR4, USB3.1, SATA3)
Intel Pentium Gold G5400 3.7Ghz - Cache 4MB [Box] Socket LGA 1151 - Coffelake Series
Asus Radeon RX 550 4GB DDR5
Antec Memory DDR4 PC19200 2400MHz 8GB (1x8GB) RGB LED - AMD4UZ124001608G-5S
Aerocool 500W VX-500 - Efficiency Up To 85% - Most Valued Power - 2 Years Warranty
Cube Gaming Nordstorm (Front-Left-Right Tempered Glass, 3xRGB Ring Fan, Dust Filter)
Rexus K9 Gaming Keyboard (RGB Back Light)
Fantech Kraken HG-1
Fantech VI
SAMSUNG 24" S24F350 LED Wide Screen

TOTAL untuk 16 PC Client

 Harga
Rp 1,991,000
Rp 1,070,000
Rp 1,480,000
Rp 1,430,000
Rp 490,000
Rp 895,000 feel free..
Rp 155,000
Rp 125,000
Rp 80,000
Rp 1,790,000
Rp 9,506,000
Rp 152,096,000
 Spesifikasi PC Client
Motherboard
CPU
GPU
RAM
PSU
Casing
Keyboard
Headset
Mouse
Monitor
 Detail
MSI H310M Pro-VH (LGA1151, H310, DDR4, USB3.1, SATA3)
Intel Pentium Gold G5400 3.7Ghz - Cache 4MB [Box] Socket LGA 1151 - Coffelake Series
Inno3D GTX1050 OC Dual Fan 2GB DDR5 128BIT
Geil Super Luce DDR4 2x8GB PC24000 Blue - Dual Channel
Aerocool 500W VX-500 - Efficiency Up To 85% - Most Valued Power - 2 Years Warranty
SEGOTEP LUX WHITE - FULL SIDE WINDOW + FRONT 3 X 12CM LED FAN - USB 3.0
Rexus Keyboard Gaming Rexus K9 Fortress
Imperion HS-G40
Fantech VI
SAMSUNG 24" S24F350 LED Wide Screen

TOTAL untuk 10 PC Client

 Harga
Rp 1,090,000
Rp 1,009,000
Rp 1,880,000
Rp 1,520,000
Rp 490,000
Rp 420,000 feel free..
Rp 165,000
Rp 167,000
Rp 80,000
Rp 1,790,000
Rp 8,611,000
Rp 94,721,000
 Spesifikasi PC Client
Motherboard

CPU

GPU
RAM
PSU
Casing
Keyboard
Headset
Mouse
Monitor
 Detail
Gigabyte GA-A320M-HD2 (AM4, AMD Promontory A320, DDR4, USB3.1, SATA3)
AMD Ryzen 3 1300X 3.5Ghz Up To 3.7Ghz Cache 8MB 65W AM4 [Box] - 4 Core - YD130XBBAEBOX -
With AMD Wraith Stealth 65W Cooler
XFX Radeon RX 560D 4GB DDR5
KLEVV DDR4 BOLT Series PC24000 3000MHz 8GB (1X8GB) - KM4B8GX1A-3000-15-16-16-36-0
Aerocool 500W VX-500 - Efficiency Up To 85% - Most Valued Power - 2 Years Warranty
SEGOTEP LUX WHITE - FULL SIDE WINDOW + FRONT 3 X 12CM LED FAN - USB 3.0
Rexus K9 Gaming Keyboard (RGB Back Light)
Fantech Kraken HG-1
Fantech VI
SAMSUNG 24" S24F350 LED Wide Screen

TOTAL untuk 10 PC Client

 Harga
Rp 1,073,000

Rp 1,585,000

Rp 1,860,000 dari BL:

https://www.bukalapak.com/p/komputer/hardware/vga/asv6cu-jual-xfx-radeon-rx-560d-4gb-ddr5-128bit-rx-560d4sfg5?
Rp 1,390,000
Rp 490,000
Rp 420,000 feel free..
Rp 155,000
Rp 125,000
Rp 80,000
Rp 1,790,000
Rp 8,968,000
Rp 89,680,000
Rp 79,329,000
on-rx-560d-4gb-ddr5-128bit-rx-560d4sfg5?blca=SEUSC-TESTC&gclid=CjwKCAjwopTYBRAzEiwAnU4kb_WZNT4sirGJkyzc3cducsPHamc9njVV9wZi5k2K3ObsLJVLxiINEhoCCScQAvD_BwE
VLxiINEhoCCScQAvD_BwE
 Spesifikasi PC Client
Motherboard

CPU

GPU
RAM
PSU
Casing
Keyboard
Headset
Mouse
Monitor
 Detail
Gigabyte GA-A320M-HD2 (AM4, AMD Promontory A320, DDR4, USB3.1, SATA3)
AMD Ryzen 3 1300X 3.5Ghz Up To 3.7Ghz Cache 8MB 65W AM4 [Box] - 4 Core - YD130XBBAEBOX -
With AMD Wraith Stealth 65W Cooler
Digital Alliance GeForce GTX 1050TI Dual OC 4GB GDDR5 128 Bit
Geil Super Luce DDR4 2x8GB PC24000 Blue - Dual Channel
Aerocool 500W VX-500 - Efficiency Up To 85% - Most Valued Power - 2 Years Warranty
INFINITY ZEUS
Rexus Keyboard Gaming Rexus K9 Fortress
Fantech Kraken HG-1
Fantech VI
SAMSUNG 24" S24F350 LED Wide Screen

TOTAL untuk 8 PC Client

 Harga
Rp 1,073,000

Rp 1,577,000

Rp 2,240,000
Rp 1,520,000
Rp 490,000
Rp 480,000 feel free..
Rp 165,000
Rp 125,000
Rp 80,000
Rp 1,790,000
Rp 9,540,000
Rp 190,800,000
 Spesifikasi PC Client
Motherboard
CPU
GPU
RAM
Casing with PSU
Keyboard
Headset
Mouse
Monitor
 Detail
MSI H310M Pro-VH (LGA1151, H310, DDR4, USB3.1, SATA3)
Intel Core i3-8100 3.6Ghz - Cache 6MB [Box] Socket LGA 1151 - Coffeelake Series
Digital Alliance GeForce GTX 1050TI Dual OC 4GB GDDR5 128 Bit
Geil Super Luce DDR4 2x8GB PC24000 Blue - Dual Channel
Dazumba D Vito 683 + PSU 450W
Rexus Keyboard Gaming Rexus K9 Fortress
Imperion HS-G40
Fantech VI
HP LED IPS 24" N240

TOTAL untuk 10 PC Client

 Harga
Rp 1,090,000
Rp 1,704,000
Rp 2,240,000
Rp 1,520,000
Rp 600,000
Rp 165,000
Rp 167,000
Rp 80,000
Rp 1,900,000
Rp 9,466,000
Rp 94,660,000
 Spesifikasi PC Server
Motherboard

Processor/CPU

RAM
PSU
Casing
SSD
 Detail
Gigabyte GA-AB350M-Gaming 3 (AM4, AMD Promontory B350, DDR4, USB3.1, SATA3)
AMD Ryzen 5 Pinnacle Ridge 2600 3.4Ghz Up To 3.9Ghz Cache 16MB 65W AM4 [Box] - 6 Core
- YD2600BBAFBOX - With AMD Wraith Stealth Cooler
KLEVV DDR4 BOLT Series PC24000 3000MHz 16GB (1X16GB) - KM4B16X1A-3000-15-16-16-36-0
GAMEMAX PSU 650W GP-650 - 80+ Bronze Certified - 3 Years Warranty Replacement
SEGOTEP LUX WHITE - FULL SIDE WINDOW + FRONT 3 X 12CM LED FAN - USB 3.0
Galax SSD Gamer L Series 480GB (R:560MB/S W:540 MB/s) x2 SSD
 Harga
Rp 1,678,000.00

Rp 2,969,000.00

Rp 2,650,000.00
Rp 580,000.00
Rp 420,000.00
Rp 3,700,000.00
Rp 11,997,000.00

Rp 124,368,000.00
 Item
Las Siku-siku meja Warnet
[Upah] Pergantian Kabel2, stop kontak
Belanja Aksesoris Kelistrikkan
[Upah] Pemasangan meja warnet (Triplek & HPL)
Belanja bahan2 untuk pemasangan meja warnet

Kipas Angin
Stabilizer Matsunaga 5000VA
Kulkas Showcase SHARP untuk jualan minuman2
Instalasi Prangkat Radio Access Point by Telkom Speedy
Penambahan Catu Daya PLN 450W ke 5500W (B1)
AC Polytron 1 PK Neuva Ice
Pemasangan Kanopi Teras depan
Kursi
Pemasangan Paving Block 5x5m utk teras depan
Order Huruf Timbul X Y Z (RGB LED, Lampu sisip)
 Sub Item
Besi SKS Siku-siku 4mm
Rp 50.000/titik x 42 titik
Belanja Kabel (2.5mm Eterna), stop kontak, Fitting duduk, Bohlam LED Hannoc, MCB
ek & HPL)
Triplek 15mm
Triplek 12mm
HPL
LEM 168
Skrup 5/8
Kertas Pasir
Lem Putih
Paku 1 inch

Telkom Speedy
500W (B1)

Bahan Baja Ringan, Seng Spandek

10 Pcs @Rp150,000

Acrylic 3 huruf + LED RGB

 Detail Biaya Status!
Rp 4,400,000 SELESAI
Rp 50.000/titik x 42 titik Rp 2,100,000 SELESAI
LED Hannoc, MCB Rp 1,580,000 SELESAI
2 baris x 7m Rp 550,000 SELESAI
6 lembar Rp 1,212,000 SELESAI
4 lembar Rp 324,000 SELESAI
6 lembar Rp 912,000 SELESAI
3 kaleng Rp 345,000 SELESAI
3 bungkus Rp 8,000 SELESAI
1 meter Rp 8,000 SELESAI
1 bungkus Rp 12,000 SELESAI
1 kg Rp 17,000 SELESAI
3 Pcs Rp 1,600,000 BELUM SELESAI
1 Pcs Rp 2,300,000 BELUM SELESAI
1 Pcs Rp 2,500,000 BELUM SELESAI
Rp 8,150,000 BELUM SELESAI
Rp 5,700,000 BELUM SELESAI
1 Pcs Rp 3,300,000 BELUM SELESAI
Rp 170,000/meter Rp 3,740,000 BELUM SELESAI
Rp 1,500,000
Rp 5,500,000 BELUM SELESAI
Rp 1,260,000
Rp 17,650,000
 Total
Durasi Kondisi
(Ilustrasi PC [Asumsi..!!] Income/bulan
Buka Utilisas
) Bisnis Jumlah PC Harga/Jam setelah Pendapatan (30 days)
(09.00- i PC
Plan ter- Harian GROSS!!
24.00) (Harian)
utilisasi

#1 16 14 Rp 3,000 50% 8 Rp 336,000 Rp 10,080,000

#2 16 14 Rp 3,000 75% 12 Rp 504,000 Rp 15,120,000
#3 16 14 Rp 3,000 100% 16 Rp 672,000 Rp 20,160,000

Total
Durasi Kondisi
(Ilustrasi PC [Asumsi..!!] Income/bulan
Buka Utilisas
) Bisnis Jumlah PC Harga/Jam setelah Pendapatan (30 days)
(09.00- i PC
Plan ter- Harian GROSS!!
24.00) (Harian)
utilisasi

#4 10 14 Rp 3,000 50% 5 Rp 210,000 Rp 6,300,000

#5 10 14 Rp 3,000 75% 7.5 Rp 315,000 Rp 9,450,000
#6 10 14 Rp 3,000 100% 10 Rp 420,000 Rp 12,600,000

Total
Durasi Kondisi
PC [Asumsi..!!] Income/bulan
Buka Utilisas
Jumlah PC Harga/Jam setelah Pendapatan (30 days)
(09.00- i PC
ter- Harian GROSS!!
24.00) (Harian)
utilisasi

8 14 Rp 3,000 50% 4 Rp 168,000 Rp 5,040,000

8 14 Rp 3,000 75% 6 Rp 252,000 Rp 7,560,000
8 14 Rp 3,000 100% 8 Rp 336,000 Rp 10,080,000
 MODAL INVESTOR
①16 PC Client = Rp BEP
Nett Income (*Setelah dikurangi
B.Listrik PLN = Rp 2.000.000
149,168,000 (Balik
②1 Server = Rp 14,882,000 Rp 149,168,000
B.Speedy Telkom = Rp 1.700.000 Modal)
B. Cicilan KUR 200juta = Rp 3,960,240) ③Biaya Lain2 = Rp 16,150,000 (Bulan)

Rp 2,419,760 Rp 180,200,000 74 Rp 14,882,000

Rp 7,459,760 Rp 180,200,000 24 Rp 16,150,000
Rp 12,499,760 Rp 180,200,000 14 Rp 180,200,000

MODAL INVESTOR
Nett Income (*Setelah dikurangi ①10 PC Client = Rp 93,230,000 BEP
B.Listrik PLN = Rp 1,575,585 ②1 Server = Rp 11,997,000 (Balik
Rp 94,340,000
B.Speedy Telkom = Rp 1.250.000 ③Biaya Lain2 = Rp 16,150,000 Modal)
B. Cicilan KUR 150juta = Rp 2,970,180) (Bulan)

Rp 504,235 Rp 121,377,000 241 Rp 11,997,000

Rp 3,654,235 Rp 121,377,000 33 Rp 16,150,000
Rp 6,804,235 Rp 121,377,000 18 Rp 122,487,000

MODAL INVESTOR
Nett Income (*Setelah dikurangi ①8 PC Client = Rp 93,230,000 BEP
B.Listrik PLN = Rp 1.000.000 ②1 Server = Rp 11,997,000 (Balik
Rp 73,504,000
B.Speedy Telkom = Rp 1.250.000 ③Biaya Lain2 = Rp 16,150,000 Modal)
B. Cicilan KUR 100juta = Rp 2,400,000) (Bulan)

-Rp 755,765 Rp 101,651,000 -135 Rp 11,997,000

Rp 1,764,235 Rp 101,651,000 58 Rp 16,150,000
Rp 4,284,235 Rp 101,651,000 24 Rp 101,651,000

48
2189
1785
404
PC Client v4.0 B. Listrik PLN Rp 2,000,000

PC Server B. Speedy Telkom Rp 1,700,000

Biaya Lain2 B. Cicilan KUR 200juta Rp 3,960,240
Rp 7,660,240

PC Client v6.0 B. Listrik PLN Rp 1,575,585

PC Server B. Speedy Telkom Rp 1,250,000

Biaya Lain2 B. Cicilan KUR 150juta Rp 2,970,180
Rp 5,795,765

PC Client v5.0 B. Listrik PLN Rp 1,000,000

PC Server B. Speedy Telkom Rp 1,250,000

Biaya Lain2 B. Cicilan KUR 100juta Rp 2,400,000
Rp 4,650,000
 Brand #FANCores

Digital Alliance GeForce GTX 1050TI Dual OC 4GB GDDR5 128 2 768
Digital Alliance GeForce GTX 1050 iCafe Edition 2GB GDDR5 1 640
Gigabyte GeForce GTX 1050 Ti 4GB GDDR5 128 Bit 1 768
Inno3D GTX1050 OC Dual Fan 2GB DDR5 128BIT 2 640
INNO3D GTX1050 COMPACT 2GB DDR5 128BIT 1 640
MSI GeForce GTX 1050 2GB OC 1 640 
MSI GeForce GTX 1050 2GT OC 2 640 
MSI Radeon RX 460 4GB OC 1 896 
Sapphire Nitro Radeon RX 460 OC 4GB GDDR5 128 Bit 896 
ASUS GeForce GTX 1050 PH 2GB GDDR5 128 bit 1 640
ASUS GeForce GTX 1050TI Expedition 4GB GDDR5 128 bit 2 768
Colorful iGame GeForce GTX 1050TI 4GB GDDR5 U-4G 2 768
Colorful iGame GeForce GTX 1050 2GB GDDR5 U-2G 1 640
 Graphi
Boost/Ga
cs
Memory ClockBase Clock ming Price
Card
Clock
Power
3500MHz  1366MHz 1480MHz 85W Rp 2,240,000
3500 1354 1455 75 Rp 1,690,000
7008 MHz 1290MHz  1392MHz N/A Rp 2,245,000
7.0Gbps 1354MHz  1455MHz Rp 1,880,000
7.0Gbps 1354 1455 Rp 1,780,000
7008 MHz 1404 MHz 1518 MHz Rp 1,895,000
7008 MHz 1404 MHz 1518 MHz Rp 2,090,000
7000  1210  75  Rp 1,895,000
7000  1175  1250  <150W Rp 1,800,000
7008 MHz 1354 1455 Rp 1,855,000
7008 MHz 1290 1392 Rp 2,565,000
7000 1379 1493 Rp 2,300,000
7000 1442 1556 Rp 1,745,000
CPU
GPU
GPU
 Item Perhitungan
@PC
Total watt per hari =
kWh per hari =
kWh per bulan =
Total Biaya per bula =

Item Perhitungan 1
PC Server
Total watt per hari =
kWh per hari =
kWh per bulan =
Total Biaya per bula =
 Formula

Jumlah Total Kapasitas Watt PC anda X Waktu Pemakaian Secara E 296 15

Total Watt per hari / 1000 4440 1000
kWh per hari x 30 hari 4.44 30
kWh per bulan x Harga per kWh 133.2 Rp 1,100
Total Biaya per bulan 10 PC 10

Formula

Jumlah Total Kapasitas Watt PC anda X Waktu Pemakaian Secara E 223 15

Total Watt per hari / 1000 3345 1000
kWh per hari x 30 hari 3.345 30
kWh per bulan x Harga per kWh 100.35 Rp 1,100

Total Biaya per bulan 10 PC Client + 1 PC Ser 11

 Daya Daya
Unit PC Monitor Unit Remark!
PLN PLN
4440 Watt 276 20
4.44 kWH
133.2 kWH/month
Rp 146,520 IDR
Rp 1,465,200 2960 Watt Daya PLN 5500
Watt Terpakai 2960
Sisa Watt 2540

Unit PC Monitor

3345 Watt 203 20

3.345 kWH
100.35 kWH/month
Rp 110,385 IDR 223 Watt

### 3183 Watt

 Unit

Watt
Watt
Watt