Latihan Ak Xi.xls
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Latihan Ak Xi.xls as PDF for free.
More details
- Words: 321
- Pages: 2
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 15% 30,000,000 30,000,000 30,000,000 30,000,000
Bunga Efektif 22.0% 39,600,000 40,392,000 41,358,240 42,537,053
Bunga Efektif 22.0% 40,700,000 41,734,000 42,995,480 44,534,486
Bunga Efektif 22.0% 41,800,000 43,076,000 44,632,720 46,531,918
Bunga Efektif 22.0% 42,900,000 44,418,000 46,269,960 48,529,351
Bunga Efektif 16.0% 33,600,000 33,216,000 32,770,560 32,253,850
Bunga Efektif 14.0% 28,700,000 28,518,000 28,310,520 28,073,993
Amortisasi Disagio C-B 3,600,000 4,392,000 5,358,240 6,649,760
Amortisasi Disagio C-B 4,700,000 5,734,000 6,995,480 (2,429,480)
Amortisasi Disagio C-B 5,800,000 7,076,000 8,632,720 (11,508,720)
Amortisasi Disagio C-B 6,900,000 8,418,000 10,269,960 (20,587,960)
Amortisasi agio B-C 2,400,000 2,784,000 3,229,440 1,586,560
Amortisasi agio B-C 1,300,000 1,482,000 1,689,480 528,520
Saldo Disagio E-D 20,000,000 16,400,000 12,008,000 6,649,760 -
200000000 Nilai Buku Obligasi F+D 180,000,000 183,600,000 187,992,000 193,350,240 200,000,000
Saldo Disagio E-D 15,000,000 10,300,000 4,566,000 (2,429,480) -
200000000 Nilai Buku Obligasi F+D 185,000,000 189,700,000 195,434,000 202,429,480 200,000,000
Saldo Disagio E-D 10,000,000 4,200,000 (2,876,000) (11,508,720) -
200000000 Nilai Buku Obligasi F+D 190,000,000 195,800,000 202,876,000 211,508,720 200,000,000
Saldo Disagio E-D 5,000,000 (1,900,000) (10,318,000) (20,587,960) -
200000000 Nilai Buku Obligasi F+D 195,000,000 201,900,000 210,318,000 220,587,960 200,000,000
Saldo agio E-D 10,000,000 7,600,000 4,816,000 1,586,560 -
200000000 Nilai Buku Obligasi F-D 210,000,000 207,600,000 204,816,000 201,586,560 200,000,000
Saldo agio E-D 5,000,000 3,700,000 2,218,000 528,520 -
200000000 Nilai Buku Obligasi F+D 205,000,000 203,700,000 202,218,000 200,528,520 200,000,000
Tahun 0 1 2 3 4 5
Bunga Dibayar 12% 60,000,000 60,000,000 60,000,000 60,000,000 60,000,000
Bunga Efektif 9.5% 52,250,000 51,513,750 50,707,556 49,824,774 48,858,128
Amortisasi agio B-C 7,750,000 8,486,250 9,292,444 10,175,226 11,141,872
Saldo agio E-D 50,000,000 42,250,000 33,763,750 24,471,306 14,296,080 3,154,208
500000000 Nilai Buku Obligasi F+D 550,000,000 542,250,000 533,763,750 524,471,306 514,296,080 503,154,208
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Tahun 0 1 2 3 4
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 18% 36,000,000 36,000,000 36,000,000 36,000,000
Bunga Dibayar 15% 30,000,000 30,000,000 30,000,000 30,000,000
Bunga Efektif 22.0% 39,600,000 40,392,000 41,358,240 42,537,053
Bunga Efektif 22.0% 40,700,000 41,734,000 42,995,480 44,534,486
Bunga Efektif 22.0% 41,800,000 43,076,000 44,632,720 46,531,918
Bunga Efektif 22.0% 42,900,000 44,418,000 46,269,960 48,529,351
Bunga Efektif 16.0% 33,600,000 33,216,000 32,770,560 32,253,850
Bunga Efektif 14.0% 28,700,000 28,518,000 28,310,520 28,073,993
Amortisasi Disagio C-B 3,600,000 4,392,000 5,358,240 6,649,760
Amortisasi Disagio C-B 4,700,000 5,734,000 6,995,480 (2,429,480)
Amortisasi Disagio C-B 5,800,000 7,076,000 8,632,720 (11,508,720)
Amortisasi Disagio C-B 6,900,000 8,418,000 10,269,960 (20,587,960)
Amortisasi agio B-C 2,400,000 2,784,000 3,229,440 1,586,560
Amortisasi agio B-C 1,300,000 1,482,000 1,689,480 528,520
Saldo Disagio E-D 20,000,000 16,400,000 12,008,000 6,649,760 -
200000000 Nilai Buku Obligasi F+D 180,000,000 183,600,000 187,992,000 193,350,240 200,000,000
Saldo Disagio E-D 15,000,000 10,300,000 4,566,000 (2,429,480) -
200000000 Nilai Buku Obligasi F+D 185,000,000 189,700,000 195,434,000 202,429,480 200,000,000
Saldo Disagio E-D 10,000,000 4,200,000 (2,876,000) (11,508,720) -
200000000 Nilai Buku Obligasi F+D 190,000,000 195,800,000 202,876,000 211,508,720 200,000,000
Saldo Disagio E-D 5,000,000 (1,900,000) (10,318,000) (20,587,960) -
200000000 Nilai Buku Obligasi F+D 195,000,000 201,900,000 210,318,000 220,587,960 200,000,000
Saldo agio E-D 10,000,000 7,600,000 4,816,000 1,586,560 -
200000000 Nilai Buku Obligasi F-D 210,000,000 207,600,000 204,816,000 201,586,560 200,000,000
Saldo agio E-D 5,000,000 3,700,000 2,218,000 528,520 -
200000000 Nilai Buku Obligasi F+D 205,000,000 203,700,000 202,218,000 200,528,520 200,000,000
Tahun 0 1 2 3 4 5
Bunga Dibayar 12% 60,000,000 60,000,000 60,000,000 60,000,000 60,000,000
Bunga Efektif 9.5% 52,250,000 51,513,750 50,707,556 49,824,774 48,858,128
Amortisasi agio B-C 7,750,000 8,486,250 9,292,444 10,175,226 11,141,872
Saldo agio E-D 50,000,000 42,250,000 33,763,750 24,471,306 14,296,080 3,154,208
500000000 Nilai Buku Obligasi F+D 550,000,000 542,250,000 533,763,750 524,471,306 514,296,080 503,154,208
Related Documents
Latihan Ak Xi.xls
June 2020 1
Latihan Ak Xi.xls
June 2020 0
Ak
August 2019 47
Ak
August 2019 59
Ak
November 2019 49
Ak
November 2019 53More Documents from ""
Soal Ujian Mtk Kelas Xii Ap Semester Ganjil.docx
June 2020 0
Latihan Ak Xi.xls
June 2020 0
Latihan Ak Xi.xls
June 2020 1
Cement Word.docx
May 2020 6
Product Report - Group 3.docx
May 2020 4