proposal pengajuan investasi budidaya lele
DESCRIPTION
PROPOSAL PENGAJUAN INVESTASI BUDIDAYA LELE. BY: RUNA HP: 08121007938 PIN BB : 2289E6DC EMAIL : [email protected]. BIAYA AWAL PEMBUATAN KOLAM. QUEEN METAL STAR FISH RUNA2012. PANEN. QUEEN METAL STAR FISH RUNA2012. LABA PADA PANEN KE - XXX. QUEEN METAL STAR FISH RUNA2012. - PowerPoint PPT PresentationTRANSCRIPT
BIAYA AWAL PEMBUATAN KOLAM 12,000,000.00
OPERASIONAL 20,000.00 BIBIT 12,000,000.00
PAKAN 1,200,000.00
BURUH 500,000.00
ONGKOS ANTAR BIBIT 1,000,000.00
TOTAL BIAYA TEBAR BIBIT 14,700,000.00
MODAL OPERASIONAL WAJIB SETIAP KALI AKAN TEBAR BIBIT LAGI
TOTAL MODAL 26,700,000.00
HARGA MASIH MEMAKAI HARGA BELI YANG BERLAKU DI FEBUARI 2012
UNTUK BULAN2 SELANJUTNYA TERGANTUNG HARGA BELI PASARAN
QUEEN METAL STAR FISH RUNA2012
PANEN YANG DITERIMA PASARAN 1 KG ISI ANTARA 7 PCS SAMPAI 10PCS
PERKIRAAN HARGA JUAL YANG PALING MINIM BANGETPERHITUNGAN LABA BERSIH UNTUK SETIAP KALI PANEN SUDAH DIKURANGI DENGAN BUDGET OPERASIONAL
HARGA JUAL TERGANTUNG HARGA PASARAN
1KG = ISI 10 1 KG = ISI 9 1KG = ISI 8
20.000 BIBIT 2,000 20000 BIBIT 2,222.22 20000 BIBIT 2,500.00
SEKALI PANEN
100% HIDUP 100% HIDUP 100% HIDUP
1 KG RP. 10.000 20,000,000 1 KG RP. 10.000 22,222,222.22 1 KG RP. 10000 25,000,000.00
90%HIDUP 18,000,000 90%HIDUP 20,000,000.00 90%HIDUP 22,500,000.00
LABA BERSIH 3,300,000 LABA BERSIH 5,300,000.00 LABA BERSIH 7,800,000.00
QUEEN METAL STAR FISH RUNA2012
LELE BISA DIPANEN TIAP 1 .5 S/D 3 BULAN SEKALI
SETAHUN BISA PANEN MIN 6 S/D 12 KALI
SETIAP KALI HABIS PANEN WAJIB ISI BIBIT BARU LAGI ( LIHAT MODAL OPERASIONAL)
LABA YANG DIDAPAT ISI 10 ISI 9 ISI 8
PANEN KE 1 3,300,000.00 5,300,000.00 7,800,000.00
PANEN KE 2 6,600,000.00 10,600,000.00 15,600,000.00
PANEN KE 3 9,900,000.00 15,900,000.00 23,400,000.00
PANEN KE 4 13,200,000.00 21,200,000.00 31,200,000.00
PANEN KE 5 16,500,000.00 26,500,000.00 39,000,000.00
PANEN KE 6 19,800,000.00 31,800,000.00 46,800,000.00
PANEN KE 7 23,100,000.00 37,100,000.00 54,600,000.00
PANEN KE 8 26,400,000.00 42,400,000.00 62,400,000.00
PANEN KE 9 29,700,000.00 47,700,000.00 70,200,000.00
PANEN KE 10 33,000,000.00 53,000,000.00 78,000,000.00
PANEN KE 11 36,300,000.00 58,300,000.00 85,800,000.00
PANEN KE 12 39,600,000.00 63,600,000.00 93,600,000.00
QUEEN METAL STAR FISH RUNA2012
BIAYA AWAL PEMBUATAN KOLAM 12JUTA
LABA BERSIH SETELAH DIKURANGI MODAL AWAL SEKALI PEMBUATAN KOLAM
LABA YANG DIDAPAT ISI 10 ISI 9 ISI 8
PANEN KE 1 (8,700,000.00) (6,700,000.00) (4,200,000.00)
PANEN KE 2 (5,400,000.00) (1,400,000.00) 3,600,000.00
PANEN KE 3 (2,100,000.00) 3,900,000.00 11,400,000.00
PANEN KE 4 1,200,000.00 9,200,000.00 19,200,000.00
PANEN KE 5 4,500,000.00 14,500,000.00 27,000,000.00
PANEN KE 6 7,800,000.00 19,800,000.00 34,800,000.00
PANEN KE 7 11,100,000.00 25,100,000.00 42,600,000.00
PANEN KE 8 14,400,000.00 30,400,000.00 50,400,000.00
PANEN KE 9 17,700,000.00 35,700,000.00 58,200,000.00
PANEN KE 10 21,000,000.00 41,000,000.00 66,000,000.00
PANEN KE 11 24,300,000.00 46,300,000.00 73,800,000.00
PANEN KE 12 27,600,000.00 51,600,000.00 81,600,000.00
QUEEN METAL STAR FISH RUNA2012
PROFIT SHARING
ISI 10 ISI 9 ISI 8
LABA YANG DIDAPAT 60% 40% 60% 40% 60% 40%
PANEN KE 1 (5,220,000.00) (3,480,000.00) (4,020,000.00) (2,680,000.00) (2,520,000.00) (1,680,000.00)
PANEN KE 2 (3,240,000.00) (2,160,000.00) (840,000.00) (560,000.00) 2,160,000.00 1,440,000.00
PANEN KE 3 (1,260,000.00) (840,000.00) 2,340,000.00 1,560,000.00 6,840,000.00 4,560,000.00
PANEN KE 4 720,000.00 480,000.00 5,520,000.00 3,680,000.00 11,520,000.00 7,680,000.00
PANEN KE 5 2,700,000.00 1,800,000.00 8,700,000.00 5,800,000.00 16,200,000.00 10,800,000.00
PANEN KE 6 4,680,000.00 3,120,000.00 11,880,000.00 7,920,000.00 20,880,000.00 13,920,000.00
PANEN KE 7 6,660,000.00 4,440,000.00 15,060,000.00 10,040,000.00 25,560,000.00 17,040,000.00
PANEN KE 8 8,640,000.00 5,760,000.00 18,240,000.00 12,160,000.00 30,240,000.00 20,160,000.00
PANEN KE 9 10,620,000.00 7,080,000.00 21,420,000.00 14,280,000.00 34,920,000.00 23,280,000.00
PANEN KE 10 12,600,000.00 8,400,000.00 24,600,000.00 16,400,000.00 39,600,000.00 26,400,000.00
PANEN KE 11 14,580,000.00 9,720,000.00 27,780,000.00 18,520,000.00 44,280,000.00 29,520,000.00
PANEN KE 12 16,560,000.00 11,040,000.00 30,960,000.00 20,640,000.00 48,960,000.00 32,640,000.00
QUEEN METAL STAR FISH RUNA2012
QUEEN METAL STAR FISH RUNA2012
QUEEN METAL STAR FISH RUNA2012
QUEEN METAL STAR FISH RUNA2012
JUST CALL ME : 0812-100-7938PIN BB : 2289E6DC
EMAIL : [email protected] METAL STAR FISH RUNA2012