BULAN
1
2
3
4
5
6
7
8
9
10
11
12
JUMLAH
1
0
0
0
12,000
12,000
12,000
34,000
34,000
34,000
46,000
46,000
46,000
276,000
TAHUN
2
46,000
46,000
46,000
68,000
68,000
68,000
68,000
68,000
68,000
80,000
80,000
80,000
786,000
3
80,000
80,000
80,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
92,000
1,068,000
PERBELANJAAN
Perbelanjaan Modal
1.1 Pelbagai Deposit :
Deposit Elektrik, Air dan Talipon
Deposit Sewa RM 4000
JUMLAH
1.2 Pembelian/Perbelanjaan Aset :
Kos Projek
Pembersihan / Penyediaan Tapak / Jalan
Penyediaan Kolam / Banggunan
Pemasangan Paip & Saliran
Pemasangan Netting / Bumbung(70% LutCahaya)
Pemasangan Pagar
Penyediaan Kolam Punca Air/Tadahan/Tanah
Pendawaian Elektrik & Lampu
JUMLAH 1
Mesin & Peralatan Operasi
Centrifugal Pump-2 HP
Pam Angin (Blower) -3 HP
Karcher High Water Pressure Jet
Jaring / Tangguk / Grading Mess / Hapa
Peralatan Sistem Kualiti Air
Tangki Oksigen
Peralatan Proses Pembenihan
Peralatan Pembungkusan Anak Benih
Bakul Pengumpulan Hasil
Timbang - 200 kg
JUMLAH 2
Peralatan Pejabat
JUMLAH 3
JUMLAH (1+2+3)
1,500
4,000
5,500
(RM)
8,500
124,000
9,600
12,500
21,600
8,000
12,800
197,000
2,400
1,850
1,650
3,300
2,680
350
2,650
750
1,500
340
17,470
3,600
3,600
218,070
BUTIR KEPERLUAN
KOS PROJEK
I. KOS TETAP
1
Pelbagai Deposit
Pembersihan/Penyediaan Tapak
Pemasangan Pagar
Centrifugal Pump-2 HP
10
11
12
13
14
Tangki Oksigen
15
16
17
17
Timbang - 200kg
17
18
Yuran Konsultan
19
Daftar Syarikat
20
5,500
8,500
124,000
9,600
12,500
21,600
8,000
12,800
1,600
1,850
1,650
3,300
2,680
350
2,650
750
1,500
340
3,600
4,000
120
200
5,500
8,500
124,000
9,600
12,500
21,600
8,000
12,800
1,600
1,850
1,650
3,300
2,680
350
2,650
750
1,500
340
3,600
4,000
120
200
227,090
216,520
10,570
52,100
70,810
122,910
52,100
63,880
115,980
6,930
6,930
350,000
332,500
17,500
95%
5%
R PEMBIAYAAN (RM)
JUMLAH
5,500
8,500
124,000
9,600
12,500
21,600
8,000
12,800
1,600
1,850
1,650
3,300
2,680
350
2,650
750
1,500
340
3,600
4,000
120
200
480
2,200
227,090
224890
52,100
70,810
122,910
68,610
350,000
100%
2,200
480
BULAN
WANG TUNAI MASUK
Jualan
0
Jualan Kredit
0%
Jualan Tunai
100%
Kutipan Jualan
Sumbangan Sendiri
Pembiayaan
Jumlah Wang Masuk
WANG TUNAI KELUAR
Deposit
Belian Aset Tetap
Kos Barang Dijual
Belian
Belian Kredit
0%
Belian Tunai
100%
Bayaran Belian
Kos Jualan
Gaji /Elaun Jurujual
Pengiklanan/Promosi
Pengangkutan
Kos Pengurusan
Elaun Pengarah
Gaji Pemilik
Gaji Pekerja
Sewa
Elektrik/Air/Telefon
Senggaraan
Alatulis & Alatan Pejabat
Yuran konsultan
Daftar Perniagaan
Insurans Perniagaan
Yuran/Caj Perkhidmatan
Lesen / Cukai PBT
Latihan & Kemajuan
Luar Jangka
10
11
12
TAHUN I
276,000
0
276,000
0
0
0
276,000
0
0
0
0
0
0
0
0
0
12,000
0
12,000
0
12,000
0
12,000
0
12,000
0
12,000
0
34,000
0
34,000
0
34,000
0
34,000
0
34,000
0
34,000
0
46,000
0
46,000
0
46,000
0
46,000
0
46,000
0
46,000
0
12,000
12,000
12,000
34,000
34,000
34,000
46,000
46,000
46,000
5,500
218,070
TAHUN II
TAHUN III
786,000
0
786,000
0
1,068,000
0
1,068,000
0
786,000
1,068,000
5,500
218,070
52,100
0
52,100
0
0
0
0
0
0
0
0
0
7,200
0
7,200
0
7,200
0
7,200
0
7,200
0
7,200
0
13,600
0
13,600
0
13,600
0
13,600
0
13,600
0
13,600
0
18,400
0
18,400
0
18,400
0
18,400
0
18,400
0
18,400
0
169,700
0
169,700
0
314,400
0
314,400
0
427,200
0
427,200
0
0
2,000
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
2,000
12,000
0
2,000
13,200
0
2,000
14,520
0
2,000
8,000
0
500
5,000
1,000
4,000
120
325
200
500
1,000
5,000
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
4,000
500
0
0
0
0
0
0
0
0
0
0
24,000
96,000
4,000
6,000
5,000
1,000
4,000
120
325
200
500
1,000
5,000
0
25,200
100,800
4,000
6,300
5,250
1,050
0
0
325
0
500
1,000
5,000
0
26,460
105,840
4,000
6,615
5,513
1,103
0
0
325
0
500
1,000
5,000
306,315
11,500
0
11,500
0
18,700
0
18,700
0
18,700
0
25,100
0
25,100
0
25,100
0
29,900
0
29,900
0
33,900
0
554,415
0
479,025
0
600,075
LEBIHAN/KURANGAN
Baki Awal
Baki Akhir
-306,315
0
-306,315
-11,500
-306,315
-317,815
-11,500
-317,815
-329,315
-6,700
-329,315
-336,015
-6,700
-336,015
-342,715
-6,700
-342,715
-349,415
8,900
-349,415
-340,515
8,900
-340,515
-331,615
8,900
-331,615
-322,715
16,100
-322,715
-306,615
16,100
-306,615
-290,515
12,100
-290,515
-278,415
-278,415
0
-278,415
306,975
-278,415
28,560
467,925
28,560
496,485
BULAN
1
WANG TUNAI MASUK
JAN
Jualan
0
0
Jualan Kredit
0%
0
Jualan Tunai
100%
0
Kutipan Jualan
0
Sumbangan Sendiri
17,500
Pembiayaan
332,500
Jumlah Wang Masuk
350,000
WANG TUNAI KELUAR
Deposit
Belian Aset Tetap
Kos Barang Dijual
Benih Ikan
Makanan
Belian Tunai
100%
Bayaran Belian
Kos Jualan
Gaji /Elaun Jurujual
Pengiklanan/Promosi
Pengangkutan
Kos Pengurusan
Elaun Pengarah
Gaji Pemilik
Gaji Pekerja
Sewa
Elektrik/Air/Telefon
Senggaraan
Alatulis & Alatan Pejabat
Yuran konsultan
Daftar Perniagaan
Insurans Perniagaan
Yuran/Caj Perkhidmatan
Lesen / Cukai PBT
Latihan & Kemajuan
Luar Jangka
2
FEB
3
MAR
0
0
0
0
0
0
4
APR
12,000
0
12,000
0
12,000
5
MAY
12,000
0
12,000
0
12,000
12,000
34,000
34,000
9
SEPT
34,000
0
34,000
0
10
OKT
46,000
0
46,000
0
11
NOV
46,000
0
46,000
0
34,000
46,000
46,000
12
TAHUN I
TAHUN II
DIS
12 BLN
46,000
276,000
786,000
0
0
0
46,000
276,000
786,000
0
0
0
17,500
332,500
46,000
626,000
786,000
5,500
218,070
TAHUN III
1,068,000
0
1,068,000
0
1,068,000
5,500
218,070
13,500
38,600
52,100
0
0
0
0
0
0
0
0
0
3,200
4,000
7,200
0
3,200
4,000
7,200
0
3,200
4,000
7,200
0
3,600
10,000
13,600
0
3,600
10,000
13,600
0
3,600
10,000
13,600
0
4,400
14,000
18,400
0
4,400
14,000
18,400
0
4,400
14,000
18,400
0
47,100
122,600
169,700
0
75,183
234,000
314,400
0
102,157
324,000
427,200
0
0
2,000
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
0
1,000
0
2,000
12,000
0
2,000
13,200
0
2,000
14,520
0
2,000
8,000
0
500
5,000
1,000
4,000
120
325
200
500
1,000
5,000
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
0
500
0
0
0
0
0
0
0
0
0
0
2,000
8,000
4,000
500
0
0
0
0
0
0
0
0
0
0
24,000
96,000
4,000
6,000
5,000
1,000
4,000
120
325
200
500
1,000
5,000
0
25,200
100,800
4,000
6,300
5,000
1,100
0
120
325
0
500
1,000
5,000
0
26,460
105,840
4,000
6,615
10,000
1,210
0
120
325
0
500
1,000
5,000
0
0
306,315
0
0
11,500
0
0
11,500
0
0
18,700
0
0
18,700
0
0
18,700
751.24
3,463.54
29,315
751.24
3,463.54
29,315
751.24
3,463.54
29,315
751.24
3,463.54
34,115
751.24
3,463.54
34,115
751.24
3,463.54
38,115
4,507
20,781
579,704
9,015
41,563
529,522
9,015
41,563
655,367
LEBIHAN/KURANGAN
Baki Awal
Baki Akhir
43,685
0
43,685
(11,500)
43,685
32,185
(11,500)
32,185
20,685
(6,700)
20,685
13,985
(6,700)
13,985
7,285
(6,700)
7,285
585
4,685
9,955
14,641
11,885
14,641
26,526
11,885
26,526
38,411
7,885
38,411
46,296
46,296
0
46,296
4,685
585
5,270
4,685
5,270
9,955
256,478
46,296
302,774
412,633
302,774
715,407
Jumlah Dagangan
(Jualan/Pendapatan)
ii
iii
iv
iv
Kos Jualan
Gaji /Elaun Jurujual
Pengiklanan/Promosi
Pengangkutan
Kos Pengurusan
Elaun Pengarah
Gaji Pemilik
Gaji Pekerja
Sewa
Elektrik/Air/Telefon
Senggaraan
Alatulis & Alatan Pejabat
Yuran konsultan
Daftar Perniagaan
Insurans Perniagaan
Yuran/Caj Perkhidmatan
Luar Jangka
Lesen / Cukai PBT
Latihan & Kemajuan
Kos Pembiayaan (8 thn)
Susutnilai
Kelengkapan Projek
Alatan/Mesin Operasi
Peralatan Pejabat
Lain-lain peralatan
Jumlah Perbelanjaan
TAHUN I
( RM )
%
276,000
100.00
TAHUN II
( RM )
%
786,000
100.00
0
169,700
169,700
25,000
144,700
131,300
52.43
47.57
25,000
314,400
339,400
40,000
299,400
486,600
0
2,000
12,000
0.00
0.72
4.35
0
2,000
13,200
0
24,000
96,000
4,000
6,000
5,000
1,000
4,000
120
325
200
5,000
500
1,000
4,507
19,700
1,747
360
0
187,459
UNTUNG BERSIH
-56,159
##
##
50.00
#REF!
1.63
0
25,200
100,800
4,000
6,300
5,000
1,100
0
120
325
0
5,000
500
1,000
9,015
7.14
0.63
0.13
0.00
67.92
8.70
34.78
1.81
-20.35
-20.35##
500,000
##
TAHUN III
( RM )
%
1,068,000
100.00
38.09
61.91
40,000
427,200
467,200
60,000
407,200
660,800
38.13
61.87
0.00
0.25
1.68
0
2,000
14,520
0.00
0.19
1.36
1.15
0
26,460
105,840
4,000
6,615
10,000
1,210
0
120
325
0
5,000
500
1,000
9,015
19,700
1,747
360
0
195,367
2.51
0.22
0.05
0.00
24.86
19,700
1,747
360
0
208,412
1.84
0.16
0.03
0.00
19.51
291,233
37.05
37.05
##
##
452,388
42.36
42.36
3.21
12.82
0.64
2.48
9.91
0.47
0.84
40.00
400,000
30.00
300,000
20.00
Row 47
10.00
Row 46
200,000
0.00
1
100,000
-10.00
0
-20.00
-30.00
-100,000
ASSET SEMASA
TAHUN 1
TAHUN 2
TAHUN 3
Wang Di Tangan/Bank
RM
46,296.32
RM
302,773.96
RM
715,406.60
Stok Akhir
RM
25,000.00
RM
40,000.00
RM
60,000.00
Deposit
RM
5,500.00
RM
5,500.00
RM
5,500.00
RM
76,796.32
RM
348,273.96
RM
780,906.60
Pemiutang Perdagangan
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
0.00
RM
76,796.32
RM
348,273.96
RM
780,906.60
RM
197,000.00
RM
197,000.00
RM
197,000.00
RM
RM
19,700.00
39,400.00
59,100.00
177,300.00
157,600.00
137,900.00
17,470.00
RM
17,470.00
RM
17,470.00
1,747.00
3,494.00
5,241.00
15,723.00
13,976.00
12,229.00
3,600.00
RM
3,600.00
RM
3,600.00
360.00
720.00
1,080.00
3,240.00
2,880.00
2,520.00
RM
196,263.00
RM
174,456.00
RM
152,649.00
RM
273,059.32
RM
522,729.96
RM
933,555.60
311,718.75
270,156.25
228,593.75
-38,659.43
252,573.71
704,961.85
DIBIAYAI OLEH
Modal Asal
RM
17,500.00
RM
17,500.00
RM
17,500.00
Modal Tambahan
RM
0.00
RM
0.00
RM
0.00
RM
-56,159.43
RM
-56,159.43
RM
-56,159.43
291,233.14
291,233.14
452,388.14
RM
-38,659.43
RM
252,573.71
RM
704,961.85
Tahun 2
291,233
x 100
786,000
X100
0.37
37.05
x 100
X 100
Tahun 3
452,388
1,068,000
x 100
0.42
x 100
42.36
Tahun 2
291,233
x 100
509,767
X 100
%
0.57
57.13
x 100
%
X 100
Tahun 3
452,388
635,612
x 100
0.71
x 100
71.17
187,459
47.57
195,367
61.91
156,031
61.87
Tahunan (RM)
3,940.71
Bulanan (RM)
328.39
3,155.74
262.98
2,521.80
210.15
Harian (RM)
10.95
8.77
7.01