Scribd Logo
Upload

Welcome to Scribd!

  • 6 views

    Tax&Inflasi

    Uploaded by

    iqbal febriansyah
    1. The document appears to be calculating present value and future value of cash flows using different discount rates and inflation rates. 2. It shows cash flows over 6 periods, discounting them using rates from 7.93% to 15.95% and inflating future cash flows by 5%. 3. Taxes of 52% are applied to taxable income calculated from the cash flows.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Tax&Inflasi

    Uploaded by

    iqbal febriansyah
    6 views8 pages
    1. The document appears to be calculating present value and future value of cash flows using different discount rates and inflation rates. 2. It shows cash flows over 6 periods, discounting them using rates from 7.93% to 15.95% and inflating future cash flows by 5%. 3. Taxes of 52% are applied to taxable income calculated from the cash flows.

    Original Description:

    EKOTEK

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1. The document appears to be calculating present value and future value of cash flows using different discount rates and inflation rates. 2. It shows cash flows over 6 periods, discounting them using rates from 7.93% to 15.95% and inflating future cash flows by 5%. 3. Taxes of 52% are applied to taxable income calculated from the cash flows.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    6 views8 pages

    Tax&Inflasi

    Uploaded by

    iqbal febriansyah
    1. The document appears to be calculating present value and future value of cash flows using different discount rates and inflation rates. 2. It shows cash flows over 6 periods, discounting them using rates from 7.93% to 15.95% and inflating future cash flows by 5%. 3. Taxes of 52% are applied to taxable income calculated from the cash flows.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 8

    N CPV EUAB S

    1 2 3 4
    0 12000
    1 2918
    2 2918
    3 2918
    4 2918
    5 2918
    6 2918 3000

    12000

    2918
    0 1
    RoR
    15.9524%

    Faktor Konversi P/F = 1/(1+ROR)^n

    5
    1
    0.862423018269336
    0.743773462440791
    0.641447354386822
    0.553198963431163
    0.477091519745772
    0.411454708449853
    JUMLAH

    30000

    2918
    1 6
    BPV

    6
    0
    2516.55036730992
    2170.33096340223
    1871.74338010075
    1614.23457529213
    1392.15305461816
    2434.98896460623
    12000.0013053294

    30000
    NAMA : Muhammad Iqbal Febriansyah
    KELAS : 2 SIPIL 3
    TAX 52%
    N CPV EUAB S DC TI TAX EUAB'

    1 2 3 4 5 6 = (3-5) 7 = 6 x TAX 8=3-7


    0 12000
    1 2918 1500 1418 737.36 2180.64
    2 2918 1500 1418 737.36 2180.64
    3 2918 1500 1418 737.36 2180.64
    4 2918 1500 1418 737.36 2180.64
    5 2918 1500 1418 737.36 2180.64
    6 2918 3000 1500 1418 737.36 2180.64

    12000

    2180.64
    0 1
    bal Febriansyah

    7.9300%
    Faktor Konversi P/F = BPV
    1/(1+ROR)^n
    9 10 = (4+8) x 9
    1 0
    0.926526452330214 2020.42064300936
    0.858451266867612 1871.97317058219
    0.795377806789227 1734.43266059686
    0.736938577586609 1606.99773982846
    0.682793085876595 1488.92591478594
    0.632625855532841 3277.40681220766
    JUMLAH 12000.157

    3000

    2180.64
    6
    INFLASI 5% TAX

    N CPV EUAB EUAB' S DC TI

    1 2 3 4 5 6 7= 4-6
    0 12000
    1 2918 3063.9 1500 1563.9
    2 2918 3217.095 1500 1717.095
    3 2918 3377.94975 1500 1877.94975
    4 2918 3546.8472375 1500 2046.847238
    5 2918 3724.189599375 1500 2224.189599
    6 2918 3910.39907934375 3000 1500 2410.399079

    12000
    EUAB 12000

    3063.9 3217

    2918

    1 2 3 4 5 6
    1 2
    52% RoR

    TAX EUAB" FAKTOR KONVERSI P/F = 1/(1+f)^n Fo

    8=7 x TAX 9= 4 - 8 10 11 = 9 x 10

    813.228 2250.672 0.952380952380952 2143.497143


    892.8894 2324.2056 0.90702947845805 2108.122993
    976.53387 2401.41588 0.863837598531476 2074.433327
    1064.3605635 2482.486674 0.822702474791882 2042.34793
    1156.57859168 2567.6110077 0.783526166468459 2011.79041
    1253.40752126 2656.9915581 0.746215396636627 1982.688009

    12000
    EUAB'
    3724.18 3910.39
    3377.94 3546.84
    3063.9 3217

    1 2 3 4 5 6
    7.93%
    Faktor Konversi P/F =
    BPV
    1/(1+ROR)^n
    12 13 = (5+11) x 12

    0.926526452330214 1986.00680335
    0.858451266867612 1809.72085422
    0.795377806789227 1649.95822984
    0.736938577586609 1505.08497872
    0.682793085876595 1373.63658208
    0.632625855532841 3152.17726479

    You might also like