HPP 30,000,000
EBDIT 20,000,000
DEPRESIASI 10,000,000
EBIT 10,000,000
EBT 9,000,000
EAT 7,200,000
EAT + D
Contoh Perhitungan Aliran Kas Terminal
1 20,000,000 2,000,000
2 22,000,000 3,000,000
3 24,000,000 4,000,000
4 26,000,000 5,000,000
5 28,000,000 6,000,000
Jawaban
Depresiasi Per tahun = (Rp. 50.000.000 – Rp. 5.000.000)/5
= Rp. 9.000.000 Per Tahun
ARUS KAS MASUK
TAH INTEREST TAX
PENDAPATAN BIAYA EBDIT DEPRESIASI EBIT EBT EAT
UN 10% 20%
1 20,000,000 2,000,000 18,000,000 9,000,000 9,000,000 900,000 8,100,000 1,620,000 6,480,000
2 22,000,000 3,000,000 19,000,000 9,000,000 10,000,000 1,000,000 9,000,000 1,800,000 7,200,000
3 24,000,000 4,000,000 20,000,000 9,000,000 11,000,000 1,100,000 9,900,000 1,980,000 7,920,000
4 26,000,000 5,000,000 21,000,000 9,000,000 12,000,000 1,200,000 10,800,000 2,160,000 8,640,000
5 28,000,000 6,000,000 22,000,000 9,000,000 13,000,000 1,300,000 11,700,000 2,340,000 9,360,000
Arus Kas Masuk (Proceed)
Proceed = EAT + DEPRESIASI