LN12Titman - Analyzing Project Cash Flows IDN
LN12Titman - Analyzing Project Cash Flows IDN
Menganalisis
Arus Kas Proyek
(Analyzing
Project
Cash Flows)
Isi Slide
• Tujuan Pembelajaran
1. Identifying Incremental Cash Flows
2. Forecasting Project Cash Flows
3. Inflation and Capital Budgeting
4. Replacement Project Cash Flows
• Prinsip-prinsip yang digunakan dalam bab
ini
• Kata Kunci
= $52,500
0 1 2 3 4 5
Years
Cash flow OCF1 OCF2 OCF3 OCF4 OCF5
Year 1-5
Project Revenues (growth rate $240,000
=0%)
- Cost of goods sold (60% of -144,000
revenues)
= Gross Profit $96,000
- Cash operating expense -$5,000
- Depreciation -$40,000
= Net operating income $51,000
- Taxes (30%) -$15,300
=Net Operating Profit after $35,700
Taxes (NOPAT)
+ Depreciation $40,000
= Operating Cash Flows $75,700
= $18,560
Copyright ©2014 Pearson Education, Inc. All rights reserved. 12-34
Menghitung NPV Proyek (cont.)
NPV = -$270,000
+ npv(.15,75700,75700,75700,75700,145700)
= $18,560.51
Years
0 1 2 3 4 5
MINUS
EQUALS
= $128,595.90
• Expansion project
• Incremental cash flow
• Nominal cash flow
• Nominal rate of interest
• Pro forma statements
• Real cash flow
• Real rate of interest
• Replacement investment
• Sunk cost