RENCANA KEUANGAN
1.
PEMASUKAN
a.
Modal
10.000.000
b.
Pinjaman (debt)
50.000.000
2.
LAPORAN
KEUANGAN
Laporan Laba – Rugi (per
Bulan)
No
|
Nama Akun
|
LABA/RUGI
|
|
|
D
|
K
|
|
1
|
Pendapatan
|
|
45.000.000
|
2
|
Beban gaji
|
20.000.000
|
|
3
|
Beban iklan
|
500.000
|
|
4
|
Beban umum/ biaya umum
|
7.000.000
|
|
5
|
Beban/ sewa tempat
|
5.000.000
|
|
6
|
Beban bahan baku
|
6.500.000
|
|
7
|
Biaya Sertifikasi Halal
|
200.000
|
|
|
Laba Kotor
|
|
5.800.000
|
8
|
Penyusutan
|
1.000.000
|
|
9
|
Pajak 10%
|
580.000
|
|
|
Laba Bersih
|
|
4.220.000
|
Jadi
Laba Bersih selama 1 tahun = 4.220.000 x 12 = 50.640.000
3.
ANALISIS
KELAYAKAN USAHA
a. Payback
Period
Playback Period = 60.000.000
------------------- X
12 bulan
50.640.000
= 14,21 bulan
= 15 bulan
b.
Benefit Cost Ratio
|
cost
|
benefit
|
Laba
|
Discount Factor 5%
|
PV Cost
|
PV Benefit
|
1
|
470.400
|
540.000
|
69.600
|
0,952
|
447.820
|
514.080
|
2
|
470.400
|
540.000
|
69.600
|
0,970
|
456.288
|
523.800
|
3
|
470.400
|
540.000
|
69.600
|
0,863
|
405.955
|
466.020
|
|
|
1.310.063
|
1.503.900
|
|||
BCR
|
1,1479
|
Jadi
BCR 1,1479 > 1, maka proyek go (layak dijalankan)
c. Net
Present Value
NPV = 50.640.000 + 50.640.000
+ 50.640.000 - 60.000.000
(1+0,05) (1+0,05)² (1+0,05)³
= 48.228.571 + 45.931.972 + 43.774.735
– 60.000.000
= 137.935.278 – 60.000.000
= 77.905.278
d. Internal
Rate of Return
NPV = 50.640.000 + 50.640.000
+ 50.640.000 - 60.000.000
(1+0,3) (1+0,3)² (1+0,3)³
=
38.953.846 + 29.964.497 + 23.049.613 – 60.000.000
=
91.967.956 – 60.000.000
=
31.967.956
PVIFA = 137.935.278 – 91.967.956
= 45.967.322
PVIFB = 137.935.278 –
60.000.000 = 77.935.278
IRR = 5% + 77.935.278 x (30%-5%)
45.967.322
= 5% + 1,69% x 25%
= 5,4%