Tugas Mandiri Merger & Akuisisi

Suprianto Handi/12180117
Jawaban
12%
21000 0.892857143 0.797193878 0.711780248 0.635518078 0.567426856 0.506631121
4.111407324
5107.740087

1 21,000.00 5,107.74 2,520.00 2,587.74 18,412.26

2 18,412.26 5,107.74 2,209.47 2,898.27 15,513.99
3 15,513.99 5,107.74 1,861.68 3,246.06 12,267.93
4 12,267.93 5,107.74 1,472.15 3,635.59 8,632.34
5 8,632.34 5,107.74 1,035.88 4,071.86 4,560.48
6 4,560.48 5,107.74 547.26 4,560.48 0
EBIT 8000 10,400.00 13,520.00 17,576.00 21,970.00 27,462.50
BUNGA 2,520.00 2,209.47 1,861.68 1,472.15 1,035.88 547.26
EBT 5,480.00 8,190.53 11,658.32 16,103.85 20,934.12 26,915.24
PAJAK 1,370.00 2,047.63 2,914.58 4,025.96 5,233.53 6,728.81
EAT 4,110.00 6,142.90 8,743.74 12,077.89 15,700.59 20,186.43
DEPRESIAS 5000 5000 5000 5000 5000 5000
CF 9,110.00 11,142.90 13,743.74 17,077.89 20,700.59 25,186.43
ANGSURAN 2,587.74 2,898.27 3,246.06 3,635.59 4,071.86 4,560.48
CF 6,522.26 8,244.63 10,497.68 13,442.30 16,628.73 20,625.95