ci creativity index.ternakan bbb-1

6
Projek title No. Output no. value (RM) 1 Hasil UG 477,000 50 2 Hasil kerapu 366,000 40 3 hasil kelah 22,500 500 Total input no. Project cost (OE/DE) DE no. value (RM) 1 Research Input DE 1 ### 2 Wages OE 27 24,000.00 Utility Bills OE 3 40,000.00 Rental OE 3 5,000.00 total Creativity Index (CI)

Upload: unikcorn

Post on 22-Dec-2015

231 views

Category:

Documents


7 download

DESCRIPTION

xcel5

TRANSCRIPT

Page 1: CI Creativity Index.ternakan BBB-1

Projek title

No. Output no. value (RM) Total (RM)1 Hasil UG 477,000 50 23,850,000.00 2 Hasil kerapu 366,000 40 14,640,000.00 3 hasil kelah 22,500 500 11,250,000.00

Total 49,740,000.00

inputno. Project cost (OE/DE)

DEno. value (RM) Total (RM)

1 Research Input DE 1 3,000,000.00 3,000,000.00 2 Wages OE 27 24,000.00 648,000.00

Utility Bills OE 3 40,000.00 120,000.00 Rental OE 3 5,000.00 15,000.00

- - - - - - - - - - - - - -

total 3,783,000.00

Creativity Index (CI) 13.1

Page 2: CI Creativity Index.ternakan BBB-1

anggapan dibuat

Remarks (year) % Peningkatan remark318,000 2 3 150183,000 20 40 20015,000 500 750 150 andaian krn tiada info tentang pengeluaran

per year50,000 per year 40,000 per year 5000 per year

Production lama (mt)

Peningkatan production(mt)

Page 3: CI Creativity Index.ternakan BBB-1

andaian krn tiada info tentang pengeluaran

Page 4: CI Creativity Index.ternakan BBB-1

Projek title

No. Output no. value (RM) Total (RM)1 induk UH betina 15000 500 7,500,000.00 2 induk UH jantan 75000 100 7,500,000.00

Total 15,000,000.00

inputno. Project cost (OE/DE)

DEno. value (RM) Total (RM)

1 Research Input DE 1 200,000.00 200,000.00 2 Wages OE 5 50,000.00 250,000.00

Utility Bills OE 5 40,000.00 200,000.00 Rental OE 5 5,000.00 25,000.00

- - - - - - - - - - - - - -

total 675,000.00

Creativity Index (CI) 22.2

Page 5: CI Creativity Index.ternakan BBB-1

Remarks 10,000 per year 15,000 per year

50,000 per year 40,000 per year 5000 per year