Docstoc

manrek2

Document Sample
manrek2 Powered By Docstoc
					           interest rate                     6%
      2.63 annual payment (A)         1,952,381
           total                     36,100,000
           uang hadiah                41000000
periode                                           ending balance future worth
         1               1,952,381                    1,952,381.00       36,196,476.14
         2               1,952,381                    4,021,904.86       38,368,264.71
         3               1,952,381                    6,215,600.15       40,670,360.59
         4               1,952,381                    8,540,917.16       43,110,582.23
         5               1,952,381                  11,005,753.19        45,697,217.16
         6               1,952,381                  13,618,479.38        48,439,050.19
         7               1,952,381                  16,387,969.14        51,345,393.20
         8               1,952,381                  19,323,628.29        54,426,116.79
         9               1,952,381                  22,435,426.99        57,691,683.80
        10               1,952,381                  25,733,933.61        61,153,184.83
        11               1,952,381                  29,230,350.63        64,822,375.92
        12               1,952,381                  32,936,552.66        68,711,718.47
        13               1,952,381                  36,865,126.82        72,834,421.58
        14               1,952,381                  41,029,415.43        77,204,486.88
        15               1,952,381                  45,443,561.36        81,836,756.09
        16               1,952,381                  50,122,556.04        86,746,961.45
        17               1,952,381                  55,082,290.40        91,951,779.14
        18               1,952,381                  60,339,608.83        97,468,885.89
        19               1,952,381                  65,912,366.36       103,317,019.04
        20               1,952,381                  71,819,489.34       109,516,040.19
        21               1,952,381                  78,081,039.70       116,087,002.60
        22               1,952,381                  84,718,283.08       123,052,222.75
surplus
   34,244,095.14
   34,346,359.85
   34,454,760.44
   34,569,665.07
   34,691,463.97
   34,820,570.81
   34,957,424.06
   35,102,488.50
   35,256,256.81
   35,419,251.22
   35,592,025.29
   35,775,165.81
   35,969,294.76
   36,175,071.44
   36,393,194.73
   36,624,405.41
   36,869,488.74
   37,129,277.06
   37,404,652.69
   37,696,550.85
   38,005,962.90
   38,333,939.67
                                     Input
                  Tabungan Pertama (P) $         1,000.00
                  Kontribusi per 5 tahun (A)$   42,606.98
                  Bunga (i)                         9.40%
                                            $
                  Tabungan saat 65 tahun (F) 1,005,132.00

Periode ke        Tabungan Tiap 5 tahun   Bunga             Cash Balance
              0    $           1,000.00    $         -       $     1,000.00
              1    $          42,606.98    $    4,099.06     $    47,706.04
              2    $          42,606.98    $    8,489.42     $    98,802.44
              3    $          42,606.98    $   13,292.49     $ 154,701.91
              4    $          42,606.98    $   18,547.04     $ 215,855.93
              5    $          42,606.98    $   24,295.51     $ 282,758.42
              6    $          42,606.98    $   30,584.35     $ 355,949.75
              7    $          42,606.98    $   37,464.33     $ 436,021.06
              8    $          42,606.98    $   44,991.04     $ 523,619.08
              9    $          42,606.98    $   53,225.25     $ 619,451.31
             10    $          42,606.98    $   62,233.48     $ 724,291.77
             11    $          42,606.98    $   72,088.48     $ 838,987.24
             12    $          42,606.98    $   82,869.86     $ 964,464.07
             13    $          42,606.98    $   94,664.68     $ 1,101,735.74
tahun                       annual salary     signing bonus    nilai bunga (6%)

                     2003     $2,500,000.00            $0.00                     1
                     2004     $1,750,000.00            $0.00                  1.06
                     2005     $4,150,000.00            $0.00               1.1236
                     2006     $4,900,000.00            $0.00            1.191016
                     2007     $5,250,000.00            $0.00         1.26247696
                     2008     $6,200,000.00            $0.00        1.338225578
                     2009     $6,750,000.00            $0.00        1.418519112
                     2010     $7,500,000.00            $0.00        1.503630259

                            $39,000,000.00             $0.00

nilai kontrak dijanjikan    $39,000,000.00                     nilai kontrak sebenarnya
salary sebenarnya (2003)

            $2,500,000.00
            $1,650,943.40
            $3,693,485.23
            $4,114,134.49
            $4,158,491.73
            $4,633,000.67
            $4,758,483.65
            $4,987,928.35

           $30,496,467.51

           $30,496,467.51

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:17
posted:4/1/2010
language:Indonesian
pages:5