BY: RUNA

HP: 08121007938
PIN BB : 2289E6DC
EMAIL : karuna.id2@gmail.com

QUEEN METAL STAR FISH

RUNA2012

BIAYA AWAL PEMBUATAN KOLAM

OPERASIONAL

12,000,000.00

20,000.00

BIBIT

12,000,000.00

PAKAN

1,200,000.00

BURUH

500,000.00

ONGKOS ANTAR BIBIT

TOTAL BIAYA TEBAR BIBIT

1,000,000.00
14,700,000.00

MODAL OPERASIONAL WAJIB SETIAP KALI AKAN TEBAR BIBIT LAGI

TOTAL MODAL

HARGA MASIH MEMAKAI HARGA BELI YANG BERLAKU DI FEBUARI 2012

UNTUK BULAN2 SELANJUTNYA TERGANTUNG HARGA BELI PASARAN
QUEEN METAL STAR FISH
RUNA2012

26,700,000.00

PANEN YANG DITERIMA PASARAN 1 KG ISI ANTARA 7 PCS SAMPAI 10PCS

PERKIRAAN HARGA JUAL YANG PALING MINIM BANGET
PERHITUNGAN LABA BERSIH UNTUK SETIAP KALI PANEN SUDAH
DIKURANGI DENGAN BUDGET OPERASIONAL
HARGA JUAL TERGANTUNG HARGA PASARAN
1KG = ISI 10

20.000 BIBIT

1 KG = ISI 9

2,000

20000 BIBIT

1KG = ISI 8

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
QUEEN METAL STAR FISH
RUNA2012

3,300,000

LABA BERSIH

5,300,000.00

LABA BERSIH

7,800,000.00

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
LABA YANG DIDAPAT

ISI 10

DIKURANGI MODAL AWAL SEKALI PEMBUATAN KOLAM

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
LABA YANG DIDAPAT

60%

ISI 9
40%

60%

ISI 8
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

QUEEN METAL STAR FISH

RUNA2012

QUEEN METAL STAR FISH

RUNA2012

JUST CALL ME : 0812-100-7938

PIN BB : 2289E6DC
EMAIL : karuna.id2@gmail.com