際際滷

際際滷Share a Scribd company logo
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
ANAK KE - 1      Keterangan        Total Saat Ini     Total Masa Depan
Saat Ini      Daycare         Rp        34.600.000   Rp        34.600.000
2 Tahun       TK              Rp                -    Rp                 -
6 Tahun       SD              Rp        42.600.000   Rp        98.536.389
8 Tahun       SMP             Rp        22.000.000   Rp        67.298.503
12 Tahun      SMA             Rp        26.000.000   Rp       139.106.503
15 Tahun      UNIVERSITAS     Rp       203.000.000   Rp     1.651.823.511
Kebutuhan Tahun Ini     Rp      34.600.000
Kebutuhan Tahun ke-6    Rp      98.536.389
FVIFA (1,583; 60)                   132,548
Investasi per Bulan     Rp         743.402
Kebutuhan Tahun ke-8    Rp      67.298.503
FVIFA (1,583; 72)                   222,152
Investasi per Bulan     Rp         302.939
Kebutuhan Tahun ke-12   Rp     139.106.503
FVIFA (1,583; 132)                  543,213
Investasi per Bulan     Rp         256.081
Kebutuhan Tahun ke-15   Rp   1.651.823.511
FVIFA (1,583; 168)                1004,175
Investasi per Bulan     Rp       1.644.956
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
Pendidikan                -
Akamodasi                 -
Makanan                200,00
Komunikasi              50,00
Asuransi                20,00
TOTAL PENGELUARAN      270,00

TOTAL PEMASUKAN        750,00

SISA (KURANG)          480,00
Pendidikan               200,00
Akamodasi                350,00
Makanan                  500,00
Komunikasi                70,00
Asuransi                  55,00
TOTAL PENGELUARAN      1.175,00

TOTAL PEMASUKAN        1.000,00

SISA (KURANG)          (175,00)
KELEBIHAN DANA 2 TAHUN PERTAMA                11.520,00
KEKURANGAN DANA 2 TAHUN KEDUA                 (4.200,00)
SISA DANA                                      7.320,00


Target Tabungan Kekurangan Dana Thn. 3-4      5.500,00
Penyisihan per Bulan di 2 Tahun Pertama         229,17
Yang Bisa Diinvestasikan dari Sisa Dana         250,83
Kurs EURO - IDR (BNI 06/04/2012)           Rp    11.899
NILAI INVESTASI (IDR) PER BULAN            Rp 2.984.666
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
FInancial Planning (Assignment)
Ad

Recommended

Golden protection
Golden protection
dfgsf
Golden protection
Golden protection
dfgsf
085257838909 Marketing Plan Firaxis Octo Stem 35
085257838909 Marketing Plan Firaxis Octo Stem 35
SEKOLAH BISNIS INDONESIA
Brosur js link combine anuitas
Brosur js link combine anuitas
Ieran Fadli Albar
Kenapa kita harus berbisnis?
Kenapa kita harus berbisnis?
Andri Witjaksono, MBA, PFC
Marketing Plan Impro (BP 21)
Marketing Plan Impro (BP 21)
asvsatia
3i network presentation 2-105
3i network presentation 2-105
Saepudin Udin
Bank dan lembaga keuangan
Bank dan lembaga keuangan
shinta_jojo
仄舒仄仂从舒 亳
仄舒仄仂从舒 亳
klepa.ru
Environmental problems and reitaku university
Environmental problems and reitaku university
Reitaku Univ. Deutsch
Ahciet final
Ahciet final
notsag13
Visita papa noel 2012
Visita papa noel 2012
begotor
Command keynote! part 1
Command keynote! part 1
ambersweet95
World religions
World religions
Sano Anil
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
The Reznik Group
KSA by Samaiel Bakolka & Rahaf Tawfeeg
KSA by Samaiel Bakolka & Rahaf Tawfeeg
liza14
Bs ipa7 semester 2
Bs ipa7 semester 2
Arlin Sripurwati
Merged document 12
Merged document 12
Sano Anil
Samsung S3770 supplier
Samsung S3770 supplier
rayemasharma128254
Celebrating Ideas Events
Celebrating Ideas Events
Vivek Thakur
The Shaklee difference
The Shaklee difference
Cindy McAsey
Seven Steps to Success
Seven Steps to Success
Sarwan Singh
Qualtiy measures
Qualtiy measures
Abhishek Bhandari
Parish leadership 101 2014 Human Resources
Parish leadership 101 2014 Human Resources
Anglican Diocese of Toronto
Parish Leadership 2014: Human Resources
Parish Leadership 2014: Human Resources
Anglican Diocese of Toronto
La carta dei dati aperti
La carta dei dati aperti
DatiGovIT
What Is Telemedicine?
What Is Telemedicine?
Peter Killcommons

More Related Content

Viewers also liked (20)

仄舒仄仂从舒 亳
仄舒仄仂从舒 亳
klepa.ru
Environmental problems and reitaku university
Environmental problems and reitaku university
Reitaku Univ. Deutsch
Ahciet final
Ahciet final
notsag13
Visita papa noel 2012
Visita papa noel 2012
begotor
Command keynote! part 1
Command keynote! part 1
ambersweet95
World religions
World religions
Sano Anil
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
The Reznik Group
KSA by Samaiel Bakolka & Rahaf Tawfeeg
KSA by Samaiel Bakolka & Rahaf Tawfeeg
liza14
Bs ipa7 semester 2
Bs ipa7 semester 2
Arlin Sripurwati
Merged document 12
Merged document 12
Sano Anil
Samsung S3770 supplier
Samsung S3770 supplier
rayemasharma128254
Celebrating Ideas Events
Celebrating Ideas Events
Vivek Thakur
The Shaklee difference
The Shaklee difference
Cindy McAsey
Seven Steps to Success
Seven Steps to Success
Sarwan Singh
Qualtiy measures
Qualtiy measures
Abhishek Bhandari
Parish leadership 101 2014 Human Resources
Parish leadership 101 2014 Human Resources
Anglican Diocese of Toronto
Parish Leadership 2014: Human Resources
Parish Leadership 2014: Human Resources
Anglican Diocese of Toronto
La carta dei dati aperti
La carta dei dati aperti
DatiGovIT
What Is Telemedicine?
What Is Telemedicine?
Peter Killcommons
仄舒仄仂从舒 亳
仄舒仄仂从舒 亳
klepa.ru
Environmental problems and reitaku university
Environmental problems and reitaku university
Reitaku Univ. Deutsch
Ahciet final
Ahciet final
notsag13
Visita papa noel 2012
Visita papa noel 2012
begotor
Command keynote! part 1
Command keynote! part 1
ambersweet95
World religions
World religions
Sano Anil
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
仂于仂亳 仆亠亟于亳亢亳仄仂亳 舒亶舒仄亳 - 个亠于舒仍 2016
The Reznik Group
KSA by Samaiel Bakolka & Rahaf Tawfeeg
KSA by Samaiel Bakolka & Rahaf Tawfeeg
liza14
Merged document 12
Merged document 12
Sano Anil
Celebrating Ideas Events
Celebrating Ideas Events
Vivek Thakur
The Shaklee difference
The Shaklee difference
Cindy McAsey
Seven Steps to Success
Seven Steps to Success
Sarwan Singh
La carta dei dati aperti
La carta dei dati aperti
DatiGovIT

FInancial Planning (Assignment)

  • 13. ANAK KE - 1 Keterangan Total Saat Ini Total Masa Depan Saat Ini Daycare Rp 34.600.000 Rp 34.600.000 2 Tahun TK Rp - Rp - 6 Tahun SD Rp 42.600.000 Rp 98.536.389 8 Tahun SMP Rp 22.000.000 Rp 67.298.503 12 Tahun SMA Rp 26.000.000 Rp 139.106.503 15 Tahun UNIVERSITAS Rp 203.000.000 Rp 1.651.823.511
  • 14. Kebutuhan Tahun Ini Rp 34.600.000 Kebutuhan Tahun ke-6 Rp 98.536.389 FVIFA (1,583; 60) 132,548 Investasi per Bulan Rp 743.402 Kebutuhan Tahun ke-8 Rp 67.298.503 FVIFA (1,583; 72) 222,152 Investasi per Bulan Rp 302.939 Kebutuhan Tahun ke-12 Rp 139.106.503 FVIFA (1,583; 132) 543,213 Investasi per Bulan Rp 256.081 Kebutuhan Tahun ke-15 Rp 1.651.823.511 FVIFA (1,583; 168) 1004,175 Investasi per Bulan Rp 1.644.956
  • 22. Pendidikan - Akamodasi - Makanan 200,00 Komunikasi 50,00 Asuransi 20,00 TOTAL PENGELUARAN 270,00 TOTAL PEMASUKAN 750,00 SISA (KURANG) 480,00
  • 23. Pendidikan 200,00 Akamodasi 350,00 Makanan 500,00 Komunikasi 70,00 Asuransi 55,00 TOTAL PENGELUARAN 1.175,00 TOTAL PEMASUKAN 1.000,00 SISA (KURANG) (175,00)
  • 24. KELEBIHAN DANA 2 TAHUN PERTAMA 11.520,00 KEKURANGAN DANA 2 TAHUN KEDUA (4.200,00) SISA DANA 7.320,00 Target Tabungan Kekurangan Dana Thn. 3-4 5.500,00 Penyisihan per Bulan di 2 Tahun Pertama 229,17 Yang Bisa Diinvestasikan dari Sisa Dana 250,83 Kurs EURO - IDR (BNI 06/04/2012) Rp 11.899 NILAI INVESTASI (IDR) PER BULAN Rp 2.984.666