rayuan "HATI"

Aku yaQien, cinta sejati selallu abadi
Seperti cinta yang suci
Akan datang dari sang Ilahi
Aku merasa, Dirimue selallu di sisi
Memberi hidup penuh arty
Kamue adalah rangkaian bunga
Yang memberikan indah nya dalam jhiwa
Senyum Mue adalah mata
Di setiap aQue menatap
Melingkari waktu tanpa lelap
Harapan itu hanya lewat
Butiran2 air mata yang jatuh tak terasa
MelihatMue diantara langit dan bumi
Tapi aQue yaQin, cinta Mue diantara hati dan doa
aAmien yaa robbal'Aalamien

lam LELE

Cashflow Usaha Produksi Budidaya Benih Lele
Inflow
No	Perkiraan	Bulan
		1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24
1	Penjualan Benih Ikan Lele :
1.1.	- Penyaringan 1 ukuran 2/3		-	225,000	225,000	225,000	450,000	450,000	450,000	450,000	450,000	450,000	450,000
1.2	- Penyaringan 2 ukuran 4/6		-	1,125,000	1,125,000	1,125,000	2,250,000	2,250,000	2,250,000	2,250,000	2,250,000	2,250,000	2,250,000
1.3	- Penyaringan 3 ukuran 5/7		-	1,250,000	1,250,000	1,250,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000
1.4	- Penyaringan 4 ukuran 7/9		-	937,500	937,500	937,500	1,875,000	1,875,000	1,875,000	1,875,000	1,875,000	1,875,000	1,875,000
1.5	- Penyaringan 5 ukuran 9/12		-	750,000	750,000	750,000	1,500,000	1,500,000	1,500,000	1,500,000	1,500,000	1,500,000	1,500,000
1.6	- Longgoran		-	1,250,000	1,250,000	1,250,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000
Jumlah		-	-	5,537,500	5,537,500	5,537,500	11,075,000	11,075,000	11,075,000	11,075,000	11,075,000	11,075,000	11,075,000	-	-	-	-	-	-	-	-	-	-	-	-
Jumlah Komulatif		-	-	5,537,500	11,075,000	16,612,500	27,687,500	38,762,500	49,837,500	60,912,500	71,987,500	83,062,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500	94,137,500
Outflow
No	Perkiraan	Bulan
		1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20	21	22	23	24
I.	Investasi awal :
1.	Kolam Penebaran
1.1.	Sewa lahan	1,000,000					600,000
1.2.	Tenaga penyiapan kolam	250,000		-	-	-	250,000		-	-	-	-	-
1.3.	Kapur dolomit	-		10,000			20,000			10,000			10,000
1.4.	Pupuk kandang		60,000	10,000			20,000			10,000			10,000
2.	Kolam Pemijahan 2		-	-	-	-	-	-	-	-	-	-	-
	- Terpal 3 x 4	210,000					420,000
	- plastik UV	375,000					750,000		-	-	-	-	-
	- Bambu	150,000		-	-	-	300,000		-	-	-	-	-
	- Paku	45,000		-	-	-	90,000		-	-	-	-	-
	- Tali	100,000		-	-	-	200,000		-	-	-	-	-
	- Hava sekat	600,000		-	-	-	1,200,000		-	-	-	-	-
	- Ayakan ember / saringan	300,000		-	-	-	600,000		-	-	-	-	-
	- Pralon	350,000		-	-	-	700,000		-	-	-	-	-
3	Pakan		-	-	-	-	-	-	-	-	-	-	-
	Cacing	150,000	150,000	150,000	150,000	150,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000
	Pelet		-	-	-	-	-	-	-	-	-	-	-
	- P.0	150,000	150,000	150,000	150,000	150,000	300,000	300,000	300,000	300,000	300,000	300,000	300,000
	- F.99	-	300,000	300,000	300,000	300,000	600,000	600,000	600,000	600,000	600,000	600,000	600,000
4	Beli Indukan	660,000	660,000		-	-	-	-	-	-	-	-	-
6	Biaya penyusutan peralatan					400,000					2,400,000
5	Biaya operasional lain	200,000	200,000	200,000	200,000	200,000	400,000	400,000	400,000	400,000	400,000	400,000	400,000
Jumlah		4,540,000	1,520,000	820,000	800,000	1,200,000	6,750,000	1,600,000	1,600,000	1,620,000	4,000,000	1,600,000	1,620,000	-	-	-	-	-	-	-	-	-	-	-	-
Jumlah Komulatif		4,540,000	6,060,000	6,880,000	7,680,000	8,880,000	15,630,000	17,230,000	18,830,000	20,450,000	24,450,000	26,050,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000	27,670,000
R/L		(4,540,000)	(1,520,000)	4,717,500	4,737,500	4,337,500	4,325,000	9,475,000	9,475,000	9,455,000	7,075,000	9,475,000	9,455,000	-	-	-	-	-	-	-	-	-	-	-	-
Posisi Kas Komulatif		(4,540,000)	(6,060,000)	(1,342,500)	3,395,000	7,732,500	12,057,500	21,532,500	31,007,500	40,462,500	47,537,500	57,012,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500	66,467,500