Sebelum anda mulai, kami membutuhkan beberapa informasi tentang bisnis anda, dimana kami (BINUS Entrepreneurship Center) dapat memodifikasi laporan keuangan yang sesuai.
Silahkan isi nama perusahaan / bisnis anda pada kotak dibawah ini:
BOGORISM TRAVEL
Enam lembar kerja pertama pada buku kerja yang perlu anda isi, adalah:
1. Required Start-Up Funds
2. Salaries and Wages
3. Fixed Operating Expenses
4. & 5. Projected Sales Forecast (2 sheets)
6. Cash Receipts and Disbursements
BOGORISM TRAVEL
Required Start-Up Funds for a New Business or
Opening Balance Sheet for an Existing Business
Dana Start-up yang dibutuhkan
Aset Tetap
Tanah
Bangunan
Instalasi Listrik
Perlengkapan
Furniture and Fixtures
Kendaraan
Aset Tetap Lainnya
Total Aset Tetap
Modal Usaha
Gaji dan Upah (Opening)
Asuransi
Legal and Accounting Fees
Deposit Sewa
Deposit Lainnya
Perlengkapan
Iklan dan Promosi
Biaya Start-up lainnya
Modal Kerja (Cash on Hand)
Total Modal Usaha
Jumlah
Rp
Total
7,500,000
20,000,000
1,500,000
800,000
1,000,000
15,000,000
500,000
Depresiasi
20.00
8.00
8.00
4.00
4.00
4.00
Catatan
tahun
tahun
tahun
tahun
tahun
tahun
46,300,000
3,000,000
500,000
1,500,000
1,250,000
500,000
750,000
350,000
250,000
5,600,000
13,700,000
Sumber Dana
Ekuitas Pemilik
Investor
Tambahan: Pinjaman / hutang
Hutang Bank
Gadai
Kartu
CreditKredit
Card Debt
Kredit
Vehicle
Kendaraan
Loans
Pinjaman
Other Bank
Bank
Debt
lainnya
17-May-13
Rp
60,000,000.00
Jumlah
22.42%
0.00%
Total
13,450,000
-
40.92%
36.67%
0.00%
0.00%
0.00%
24,550,000
22,000,000
-
100.00%
Rp
60,000,000.00
7.00%
8.00%
7.00%
6.00%
5.00%
84.00
240.00
60.00
48.00
36.00
Rp
Rp
Rp
Rp
Rp
370,525.29
184,016.82
-
Rp
554,542.11
BOGORISM TRAVEL
Salaries and Wages
Asumsi
Wage Base
Bulanan
Tahun Pertama
Tahun Kedua
Tahun Ketiga
3.00%
3.00%
Persentase perubahan
Gaji dan Upah
Kompensasi pada Pemilik
Gaji
Upah
Pegawai Penuh
Estimated Hours Per Week
Estimated Rate Per Hour
Pegawai Paruh Waktu Per Hari
Estimated Hours Per Week
Estimated Rate Per Hour
Total Gaji dan Upah
Pajak Penghasilan dan Manfaat
Jansostek - JHT
Jamsostek - JPK
Jamsostek - JKK
Jamsostek - JK
Total Pajak Penghasilan dan Manfaat
Total Gaji dan biaya terkait
1500000
0
Rp
1,500,000.00
-
Rp
40.00
6,987.56
Rp
40.00
6,987.56
1500002
3.70%
6.00%
0.80%
1.74%
18,000,000
-
18,540,000
-
19,096,200
-
2,422,353
29,068,234
29,940,281
30,838,489
3,922,353
47,068,234
48,480,281
49,934,689
145,127
235,341
380,468
1,741,525
2,824,094
4,565,619
1,793,770
2,908,817
4,702,587
1,847,584
2,996,081
4,843,665
4,302,821
51,633,853
53,182,868
54,778,354
Catatan:
Sistem upah yang diberikan adalah upah yang diberikan kepada supir dan atau tour guide setiap kali ada yang menyewa jasa travel, sistem kerja freelance.
Upah diberikan Rp100,000 per hari (tergantung lama sewa untuk berapa harinya) untuk supir dan atau tour guide.
########
BOGORISM TRAVEL
Fixed Operating Expenses
########
Monthly
Year One
Persentase Perubahan
Biaya
Iklan
Biaya Kendaraan
Bea Bank
Lain-lain
Insurance
Licenses/Fees/Permits
Bea Hukum dan Profesi
Biaya Kantor dan Perlengkapan
Pos dan kurir
Sewa untuk Usaha
Sewa Kendaraan dan Peralatan
Sales & Marketing
Bea Pajak Lainnya
Telekomunikasi
Perjalanan
Utilities
Rp
Year Two
Year Three
3.00%
3.00%
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
900,000
1,800,000
300,000
1,200,000
600,000
300,000
600,000
1,800,000
1,200,000
9,600,000
36,000,000
1,200,000
600,000
960,000
1,200,000
1,200,000
59,460,000
927,000
1,854,000
309,000
1,236,000
618,000
309,000
618,000
1,854,000
1,236,000
9,888,000
37,080,000
1,236,000
618,000
988,800
1,236,000
1,236,000
61,243,800
954,810
1,909,620
318,270
1,273,080
636,540
318,270
636,540
1,909,620
1,273,080
10,184,640
38,192,400
1,273,080
636,540
1,018,464
1,273,080
1,273,080
63,081,114
451,042
5,412,500
5,412,500
5,412,500
451,042
5,412,500
5,412,500
5,412,500
5,406,042
64,872,500
66,656,300
68,493,614
Total Biaya
Biaya
Depresiasi
Lainnya
Bunga
Pinjaman Bank
Gadai
Kartu Kredit
Kredit Kendaraan
Pinjaman Bank Lainnya..
Notes
BOGORISM TRAVEL
Proyeksi Perkiraan Penjualan
Assumptions
Rp
Rp
600,000.00
50,000.00
550,000.00
35,385,000.00
59
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
6.67%
20
25
31
7.00%
21
26
33
7.00%
21
26
33
7.67%
23
29
36
8.33%
25
31
39
8.33%
25
31
39
8.67%
26
33
41
8.33%
25
31
39
9.00%
27
34
42
9.33%
28
35
44
9.67%
29
36
45
100.00%
8.33%
91.67%
25.00%
25.00%
50.00%
180,000,000.00
15,000,000
165,000,000
32,436,250
132,563,750
Jan
73.65%
17-May-13
Dec
Totals
10.00%
30
38
47
100.00%
300
375
469
BOGORISM TRAVEL
Penerimaan dan Pembayaran Kas
########
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
100.00%
Asumsi Kredit
Minimum saldo yang diinginkan
Tingkat Bunga Kredit
Asumsi Pajak
Tingkat Pajak Penghasilan
Rp
2,000,000.00
8.00%
20.00%
#REF!
#REF!
83,333
3.00
6,944
#REF!
BOGORISM TRAVEL
Proyeksi Laba Rugi - Tahun Pertama
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Pendapatan
Produk Jasa Travel
12,000,000
12,600,000
12,600,000
13,800,000
15,000,000
15,000,000
15,600,000
#########
#########
Total Pendapatan
12,000,000
12,600,000
12,600,000
13,800,000
15,000,000
15,000,000
15,600,000
#########
#########
Biaya Penjualan
Produk Jasa Travel
1,000,000
1,050,000
1,050,000
1,150,000
1,250,000
1,250,000
1,300,000
1,250,000
1,350,000
1,000,000
1,050,000
1,050,000
1,150,000
1,250,000
1,250,000
1,300,000
1,250,000
1,350,000
11,000,000
11,550,000
11,550,000
12,650,000
13,750,000
13,750,000
14,300,000
#########
#########
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
451,042
451,042
451,042
451,042
451,042
451,042
451,042
451,042
451,042
Marjin Kotor
Biaya lainnya
Depresiasi
Bunga
Pinjaman Bank
Gadai
Kartu Kredit
BOGORISM TRAVEL
Proyeksi Laba Rugi - Tahun Pertama
Jan
Kredit Kendaraan
Pinjaman Bank Lainnya..
Pajak
Total Biaya lainnya
Laba Bersih
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
451,042
451,042
451,042
451,042
451,042
451,042
451,042
451,042
451,042
1,291,137
1,841,137
1,841,137
2,941,137
4,041,137
4,041,137
4,591,137
4,041,137
5,141,137
Oct
Nov
Dec
Totals
#########
17,400,000
18,000,000
#########
17,400,000
18,000,000
1,400,000
1,450,000
1,500,000
1,400,000
1,450,000
1,500,000
15,000,000
15,000,000
#########
15,950,000
16,500,000
165,000,000
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
1,500,000
2,422,353
380,468
4,302,821
18,000,000
29,068,234
4,565,619
51,633,853
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
75,000
150,000
25,000
100,000
50,000
25,000
50,000
150,000
100,000
800,000
3,000,000
100,000
50,000
80,000
100,000
100,000
4,955,000
900,000
1,800,000
300,000
1,200,000
600,000
300,000
600,000
1,800,000
1,200,000
9,600,000
36,000,000
1,200,000
600,000
960,000
1,200,000
1,200,000
59,460,000
451,042
451,042
451,042
5,412,500
180,000,000
180,000,000
Oct
Nov
Dec
Totals
451,042
451,042
451,042
5,412,500
5,691,137
6,241,137
6,791,137
48,493,647
BOGORISM TRAVEL
Diagnosa Keuangan
This sheet performs a few tests on your numbers to see if they seem within certain reasonable ranges.
Remember, no computer can tell whether your projections are truly well-constructed, only a human can do that.
But these tests can at least look for values that are critically out of range.
Diagnosa Keuangan
Asumsi Umum Keuangan
Penempatan Dana Tunai oleh pemilik dalam perusahaan
Persentase Permintaan Kas terhadap Dana yang dibutuhkan
Nilai
22.4%
9.3%
Findings
Owner's injection is reasonable
Cash request seems reasonable with respect to total request
Asumsi Pinjaman
Tingkat Bunga Bank
Termin Pinjaman dama Bulan
7.0%
84
8.0%
240
0.3%
Rp
Rp
Neraca
Apakah Neraca Awal Seimbang?
Apakah Neraca Akhir Seimbang?
Rasio Hutang terhadap Ekuitas
Analisa Pulang Pokok
Tingkat Pulang Pokok
Rp
0.0%
18,000,000.00
37.1%
0.5%
48,493,647.30
0.0%
0.0%
0.0%
180,000,000.00