PROPOSAL

PENGAJUAN
PENANAMAN
MODAL
BREEDING
TEGU PROJECT
SEASON 2022
 ABOUT TEGU
They are one of the most intelligent of reptiles, and even seem to be
interested in humans, at times. Tegus do resist training, though, just like a
cat. Tegus are big, mellow, affectionate, easy to care for, and with a good diet
can live about 20 years.

Female tegus reach reproductive maturity after their second year

of brumation or when they are about 12 inches long from the tip
of the nose to the base of the tail. They lay an average of 35 eggs
per year. Females construct nests of dried vegetation, often at the
base of trees, in clumps of tall grass or in burrows. Eggs incubate
for approximately 60 days and require stable temperatures for
successful hatching.

It is best to have two males to one female, or three males to two females, or seven
males to five females, this will greatly increase the fertility in the eggs.
 ABOUT THE PROJECT
3 TAHUN RUNNING BISNIS Current Asset
RATE PENGEMBALIAN dari K
IDR48.691.073
TEGU MODAL AWAL OPEX 3 TAHUN TOTAL MODAL 0% 10% 20% 30% 40
Share Indra 50%
-IDR114.362.146 -IDR29.671.073 IDR6.328.927 IDR42.328.927 IDR7
4 ekor IDR48.691.073 IDR65.671.073 IDR114.362.146 Share Gagah 50%
-100% -26% 6% 37% 68

RATE PENGEMBALIAN dari KESUKSESAN TELUR MENETAS (est 30 eggs)

0% 10% 20% 30% 40% 50% 60% 70% 80% 90%
-IDR114.362.146 -IDR29.671.073 IDR6.328.927 IDR42.328.927 IDR78.328.927 IDR114.328.927 IDR150.328.927 IDR186.328.927 IDR222.328.927 IDR258.328.927
-100% -26% 6% 37% 68% 100% 131% 163% 194% 226%

Estimate Opex IDR1.500.000 /month

Comparison
Investment Options /year 3 years
Interest Rate Bank 3,5% 10,5%
Reksa Dana Pasar Uang 5% 15%
Tegu Breeding Project (30%) - 37%
 Share yang didapat Share yang
9% didapat 9%

Opsi 1
penanaman modal
Opsi 2
IDR5.000.000
Opsi
Opsi 12
penanaman
penanaman modal
modal
OFFERING
IDR5.000.000
IDR7.500.000
penanaman modal IDR7.500.000
Total Modal IDR53.691.073 Total Modal
Total Modal IDR53.691.073
IDR56.191.073
Total Modal IDR56.191.073
Share yang didapat 9% didapat Share yang
yang didapat
Share 13% didapat 9%
13%
Share yang

Opsi
Opsi 12 Opsi
Opsi 23
Opsi 3
penanaman
penanaman modal
modal IDR5.000.000
IDR7.500.000 penanaman
penanaman modal
modal IDR7.500.000
IDR10.000.000
penanaman modal IDR10.000.000
Total
Total Modal
Modal IDR53.691.073
IDR56.191.073 Total
Total Modal
Modal IDR56.191.073
IDR58.691.073
Total Modal IDR58.691.073
Share
Share yang
yang didapat
didapat 9% Share yang
yang didapat
Share 17% didapat 13%
17%
Share13%
yang didapat

Opsi
Opsi 23 Opsi
Opsi 34
Opsi 4
penanaman
penanaman modal
modal IDR7.500.000
IDR10.000.000 penanaman
penanaman modal
modal IDR10.000.000
IDR12.500.000 Notes:
penanaman modal IDR12.500.000
Total
Total Modal
Modal IDR56.191.073
IDR58.691.073 Total
Total Modal
Modal IDR58.691.073
IDR61.191.073 - biaya Opex bulanan nantinya akan
Total Modal IDR61.191.073 dihitung ulang sesuai dengan jumlah Tegu
Share
Share yang
yang didapat
didapat 13% Share yang
yang didapat
Share 20% didapat 17%
20%
Share17%
yang didapat yang ada dan pemegang share akan
membagi kebutuhan Opex sesuai dengan
Opsi
Opsi 34 Opsi
Opsi 45 % share yang dimiliki
Opsi 5 - Project investasi bersifat longterm
penanaman
penanaman modal
modal IDR10.000.000
IDR12.500.000 penanaman
penanaman modal
modal IDR12.500.000
IDR15.000.000
penanaman modal IDR15.000.000 (minimal 3 tahun) sehingga pemegang
Total Modal
Total Modal IDR58.691.073
IDR61.191.073 Total
Total Modal
Modal IDR61.191.073
IDR63.691.073 share wajib mendanai kebutuhan Opex
Total Modal IDR63.691.073
Share
Share yang
yang didapat
didapat 17% Share yang
yang didapat
Share 24% didapat 20%
24% selama project berlangsung sesuai dengan
Share20%
yang didapat
note pertama

Opsi - Project melibatkan makhluk hidup

Opsi 45 Opsi 5
sehingga segala kejadian yang diluar
penanaman
penanaman modal
modal IDR12.500.000
IDR15.000.000 penanaman modal IDR15.000.000 kuasa dari maintenance manusia akan
Total Modal
Total Modal IDR61.191.073
IDR63.691.073 Total Modal IDR63.691.073 ditanggung bersama oleh pemegang share.
Share
Share yang
yang didapat
didapat 20%
24% Share yang didapat 24%
THANKS