Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • Exercise NPV

    Загружено:

    Akbar Locust
    20 просмотров8 страниц
    NPV

    Авторское право

    © Attribution Non-Commercial (BY-NC)

    Доступные форматы

    XLSX, PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ
    NPV

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLSX, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    20 просмотров8 страниц

    Exercise NPV

    Загружено:

    Akbar Locust
    NPV

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLSX, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 8

    SEKOLAH TINGGI PARIWISATA BANDUNG

    SAK - 5
    Suku bunga yg relevan
    Estimasi kenaikan Gaji
    Usia Pensiun

    No

    Nama

    KEU 1 - UTS
    OPEN BOOK

    12.00%
    6.00%
    55

    Take Home Pay


    Imbalan Pasca Kerja
    Waktu Kerja
    Usia Saat
    Besaran Saat Est. Besaran
    Nilai Saat Ini Nilai Saat Pensiun Telah Sisa Total
    Ini (Th)
    Saat Pensiun
    Ini

    Pesangon X 2
    F

    Jumlah

    Uang Penghargaan
    F

    Jumlah

    35

    1,800,000

    5,772,844

    19,270,156

    185,885,572

    20

    26

    18

    103,911,189

    10

    57,728,438

    39

    1,675,000

    4,255,089

    20,753,506

    127,227,163

    16

    23

    18

    76,591,603

    34,040,713

    31

    1,565,000

    6,336,583

    13,442,450

    204,037,963

    24

    32

    18

    114,058,489

    10

    63,365,827

    38

    1,580,000

    4,254,581

    19,952,912

    136,997,508

    12

    17

    29

    18

    76,582,458

    10

    42,545,810

    34

    1,475,000

    5,014,356

    14,944,885

    161,462,273

    10

    21

    31

    18

    90,258,414

    10

    50,143,563

    36

    1,425,000

    4,311,479

    14,967,700

    128,913,231

    19

    23

    18

    77,606,627

    34,491,834

    44

    1,400,000

    2,657,618

    20,207,844

    70,293,996

    11

    14

    18

    47,837,124

    13,288,090

    29

    1,350,000

    6,141,667

    10,386,603

    197,761,677

    26

    28

    18

    110,550,006

    10

    61,416,670

    Isilah kolom-kolom di atas dan sertakan perhitungannya.

    UTS
    OPEN BOOK
    Penggantian
    Hak
    24,245,944
    16,594,847
    26,613,647
    17,869,240
    21,060,297
    16,814,769
    9,168,782
    25,795,001

    DISCOUNTED FACTOR
    YEAR
    6%
    12%
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    31
    32
    33
    34
    35

    1.06
    1.12
    1.19
    1.26
    1.34
    1.42
    1.50
    1.59
    1.69
    1.79
    1.90
    2.01
    2.13
    2.26
    2.40
    2.54
    2.69
    2.85
    3.03
    3.21
    3.40
    3.60
    3.82
    4.05
    4.29
    4.55
    4.82
    5.11
    5.42
    5.74
    6.09
    6.45
    6.84
    7.25
    7.69

    1.12
    1.25
    1.40
    1.57
    1.76
    1.97
    2.21
    2.48
    2.77
    3.11
    3.48
    3.90
    4.36
    4.89
    5.47
    6.13
    6.87
    7.69
    8.61
    9.65
    10.80
    12.10
    13.55
    15.18
    17.00
    19.04
    21.32
    23.88
    26.75
    29.96
    33.56
    37.58
    42.09
    47.14
    52.80

    SEKOLAH TINGGI PARIWISATA BANDUNG


    SAK - 5
    Suku bunga yg relevan
    Estimasi kenaikan Gaji
    Usia Pensiun

    No

    Nama

    14.00%
    10.00%
    55

    Take Home Pay


    Imbalan Pasca Kerja
    Usia Saat
    Besaran Saat Est. Besaran
    Nilai Saat
    Nilai Saat Ini
    Ini (Th)
    Saat Pensiun
    Ini
    Pensiun

    Waktu Kerja
    Telah Sisa

    44

    2,850,000

    10

    25

    2,350,000

    27

    2,100,000

    34

    2,550,000

    20

    1,750,000

    Isilah kolom-kolom di atas dan sertakan perhitungannya.

    KEU 1 - UTS
    OPEN BOOK
    Waktu Kerja
    Total

    Pesangon X 2
    F

    Jumlah

    Uang Penghargaan
    F

    Jumlah

    Penggantian
    Hak
    44
    36
    43
    39
    41

    54
    56
    58
    54
    52
    50

    Year Annual Cash Flow


    1
    54,000,000
    2
    56,000,000
    3
    58,000,000
    4
    54,000,000
    5
    52,000,000
    6
    50,000,000

    12%
    Terminal Cash Flow
    DCF
    Present Value
    0.8929
    48,214,286
    0.7972
    44,642,857
    0.7118
    41,283,254
    0.6355
    34,317,976
    0.5674
    29,506,196
    85,000,000
    0.5066
    68,395,201
    Total PV
    266,359,771
    Initial Outlay
    260,000,000
    NPV
    6,359,771

    54
    56
    58
    54
    52
    50

    Year Annual Cash Flow


    1
    54,000,000
    2
    56,000,000
    3
    58,000,000
    4
    54,000,000
    5
    52,000,000
    6
    50,000,000

    12%
    Terminal Cash Flow
    DCF
    Present Value
    0.8929
    48,214,286
    0.7972
    44,642,857
    0.7118
    41,283,254
    0.6355
    34,317,976
    0.5674
    29,506,196
    85,000,000
    0.5066
    68,395,201
    Total PV
    266,359,771
    Initial Outlay
    260,000,000
    NPV
    6,359,771

    Balance PP
    211,785,714
    167,142,857
    125,859,603
    91,541,627
    62,035,430
    (6,359,771)
    Payback Period

    206,000,000
    150,000,000
    92,000,000
    38,000,000
    (14,000,000)

    5 years
    10.88 month

    Вам также может понравиться