ch12_ estimating cash flows
-
Upload
tribudiyanto -
Category
Documents
-
view
80 -
download
3
Transcript of ch12_ estimating cash flows
![Page 1: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/1.jpg)
12-1
Bab 12Bab 12
Capital Budgeting Capital Budgeting dan Estimating dan Estimating
Cash FlowsCash Flows
Capital Budgeting Capital Budgeting dan Estimating dan Estimating
Cash FlowsCash Flows
![Page 2: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/2.jpg)
12-2
Capital Budgeting dan Capital Budgeting dan Estimating Cash FlowsEstimating Cash FlowsCapital Budgeting dan Capital Budgeting dan Estimating Cash FlowsEstimating Cash Flows
The Capital Budgeting Process
Generating Investment Project Proposals
Estimating Project “After-Tax Incremental Operating Cash Flows”
The Capital Budgeting Process
Generating Investment Project Proposals
Estimating Project “After-Tax Incremental Operating Cash Flows”
![Page 3: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/3.jpg)
12-3
What is What is Capital Budgeting?Capital Budgeting?What is What is Capital Budgeting?Capital Budgeting?
Proses mengindentifikasi, menganalisis, dan memilih
proyek investasi yang diharapkan dapat memberikan return (arus kas) untuk periode
lebih dari satu tahun .
Proses mengindentifikasi, menganalisis, dan memilih
proyek investasi yang diharapkan dapat memberikan return (arus kas) untuk periode
lebih dari satu tahun .
![Page 4: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/4.jpg)
12-4
Proses Capital Proses Capital Budgeting Budgeting Proses Capital Proses Capital Budgeting Budgeting
Penyusunan proposal investasi yang konsisten dengan sasaran strategis perusahaan
Menyusun estimasi arus kas inkremental setelah pajak untuk proyek yang diusulkan
Mengevaluasi arus kas inkremental yang dihasilkan oleh suatu proyek
Penyusunan proposal investasi yang konsisten dengan sasaran strategis perusahaan
Menyusun estimasi arus kas inkremental setelah pajak untuk proyek yang diusulkan
Mengevaluasi arus kas inkremental yang dihasilkan oleh suatu proyek
![Page 5: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/5.jpg)
12-5
The Capital The Capital Budgeting ProcessBudgeting ProcessThe Capital The Capital Budgeting ProcessBudgeting Process
Memilih proyek berdasar kriteria penilaian (yaitu proyek yang memberikan nilai terbesar)
Melakukan evaluasi ulang terhadap hasil implementasi proyek
Memilih proyek berdasar kriteria penilaian (yaitu proyek yang memberikan nilai terbesar)
Melakukan evaluasi ulang terhadap hasil implementasi proyek
![Page 6: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/6.jpg)
12-6
KLasifikasi Proyek KLasifikasi Proyek InvestasiInvestasiKLasifikasi Proyek KLasifikasi Proyek InvestasiInvestasi
1. Produk baru atau ekspansi produk
2. Proyek penggantian
3. Proyek riset dan pengembangan
4. Eksplorasi
5. Dll
1. Produk baru atau ekspansi produk
2. Proyek penggantian
3. Proyek riset dan pengembangan
4. Eksplorasi
5. Dll
![Page 7: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/7.jpg)
12-7
Screening Proposals Screening Proposals and Decision Makingand Decision MakingScreening Proposals Screening Proposals and Decision Makingand Decision Making
1. Section Chiefs
2. Plant Managers
3. VP for Operations
4. Capital Expenditures Committee
5. President
6. Board of Directors
1. Section Chiefs
2. Plant Managers
3. VP for Operations
4. Capital Expenditures Committee
5. President
6. Board of Directors
AdvancementAdvancementto the nextto the next
level depends level depends on cost on cost
and strategicand strategicimportance.importance.
![Page 8: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/8.jpg)
12-8
Estimating After-Tax Estimating After-Tax Incremental Cash FlowsIncremental Cash FlowsEstimating After-Tax Estimating After-Tax Incremental Cash FlowsIncremental Cash Flows
CashCash (not accounting income) flowsflows
OperatingOperating (not financing) flowsflows
After-tax flowsAfter-tax flows
Incremental flowsIncremental flows
CashCash (not accounting income) flowsflows
OperatingOperating (not financing) flowsflows
After-tax flowsAfter-tax flows
Incremental flowsIncremental flows
Basic characteristics of Basic characteristics of relevant project flowsrelevant project flows
![Page 9: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/9.jpg)
12-9
Estimating After-Tax Estimating After-Tax Incremental Cash FlowsIncremental Cash FlowsEstimating After-Tax Estimating After-Tax Incremental Cash FlowsIncremental Cash Flows
Ignore sunk costs sunk costs
Include opportunity costsopportunity costs
Include project-driven changes in changes in working capital working capital net of spontaneous changes in current liabilities
Include effects of inflationeffects of inflation
Ignore sunk costs sunk costs
Include opportunity costsopportunity costs
Include project-driven changes in changes in working capital working capital net of spontaneous changes in current liabilities
Include effects of inflationeffects of inflation
Principles that must be adhered Principles that must be adhered to in the estimationto in the estimation
![Page 10: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/10.jpg)
12-10
Tax Considerations Tax Considerations and Depreciationand Depreciation
Depreciation:Depreciation: Proses pengalokasian secara sistematis sejumlah biayaProses pengalokasian secara sistematis sejumlah biaya
yang terdapat pada suatu aktiva pada beberapa periode usia ekonomis
Kegunaan:
Pelaporan keuangan
Pajak
Metode Depresiasi:
Garis Lurus
MACRS
dll
![Page 11: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/11.jpg)
12-11
Depreciation and the Depreciation and the MACRS MethodMACRS Method
Everything else equal, the greater the depreciation charges, the lower the taxes paid by the firm.
Depreciation is a noncash expense.
Assets are depreciated (MACRS) on one of eight different property classes.
Generally, the half-year convention is used for MACRS.
![Page 12: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/12.jpg)
12-12
MACRS Sample ScheduleMACRS Sample Schedule
Recovery Property ClassYear 3-Year 5-Year 7-Year
1 33.33% 20.00% 14.29%2 44.45 32.00 24.493 14.81 19.20 17.494 7.41 11.52 12.495 11.52 8.936 5.76 8.927 8.938 4.46
![Page 13: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/13.jpg)
12-13
Depreciable BasisDepreciable Basis
In tax accounting, the fully installed cost of an asset. This is the
amount that, by law, may be written off over time for tax purposes.
Depreciable BasisDepreciable Basis (Harga (Harga Perolehan)Perolehan)
= Cost of Asset Cost of Asset + Capitalized Capitalized Expenditures Expenditures
![Page 14: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/14.jpg)
12-14
Capitalized Capitalized ExpendituresExpenditures
Capitalized Expenditures Capitalized Expenditures are expenditures that may provide
benefits into the future and therefore are treated as capital outlays and not as expenses of the period in which
they were incurred.
Examples: Shipping and installation
![Page 15: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/15.jpg)
12-15
Sale or Disposal of Sale or Disposal of a Depreciable Asseta Depreciable Asset
Often historically, capital gains income has received more favorable U.S. tax treatment than operating income.
Generally, the sale of a “capital asset” (as defined by the IRS) generates a capital gain (asset sells for more than book value) or capital loss (asset sells for less than book value).
![Page 16: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/16.jpg)
12-16
Corporate Capital Corporate Capital Gains / LossesGains / Losses
Capital losses are deductible only against capital gains.
Currently, capital gains are taxed at ordinary income tax rates for corporations, or a maximum 35%.
![Page 17: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/17.jpg)
12-17
Calculating the Calculating the Incremental Cash FlowsIncremental Cash Flows
Initial cash outflow Initial cash outflow -- the initial net cash investment.
Interim incremental net cash flows Interim incremental net cash flows -- those net cash flows occurring after the initial cash investment but not including the final period’s cash flow.
Terminal-year incremental net cash Terminal-year incremental net cash flows flows -- the final period’s net cash flow.
![Page 18: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/18.jpg)
12-18
Initial Cash OutflowInitial Cash Outflow
a) Cost of “new” assetsCost of “new” assets
b) + Capitalized expenditures
c) + (-) Increased (decreased) NWC
d) - Net proceeds from sale of “old” asset(s) if replacement
e) + (-) Taxes (savings) due to the sale of “old” asset(s) if replacement
f) == Initial cash Initial cash outflowoutflow
![Page 19: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/19.jpg)
12-19
Incremental Cash FlowsIncremental Cash Flowsa) Net incr. (decr.) in operating revenue
less (plus) any net incr. (decr.) in operating expenses, excluding depr.
b) - (+) Net incr. (decr.) in tax depreciation
c) = Net change in income before taxes
d) - (+) Net incr. (decr.) in taxes
e) = Net change in income after taxes
f) + (-) Net incr. (decr.) in tax depr. charges
g) == Incremental net cash flow for periodIncremental net cash flow for period
![Page 20: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/20.jpg)
12-20
Terminal-Year Incremental Terminal-Year Incremental Cash FlowsCash Flows
a) Net incr. (decr.) in operating revenue less (plus) any net incr. (decr.) in operating expenses,
excluding depr.b) - (+) Net incr. (decr.) in tax depreciationc) = Net change in income before taxesd) - (+) Net incr. (decr.) in taxese) = Net change in income after taxesf) + (-) Net incr. (decr.) in tax depr. charges
g) == Incremental net cash flow for terminal periodIncremental net cash flow for terminal periodh) + (-) Salvage value (disposal/reclamation
costs) of any sold or disposed assetsi) - (+) Taxes (tax savings) due to asset sale or disposal of
“new” assetsj) - (+) Decreased (increased) level of “net” working capital
k) == Terminal year incremental net cash flowTerminal year incremental net cash flow
![Page 21: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/21.jpg)
12-21
Contoh Untuk Proyek Contoh Untuk Proyek Baru atau EkspansiBaru atau Ekspansi
Basket Wonders (BW) sedang mempertimbangkan untuk membeli mesin baru. Berikut data yang dapat dikumpulkan berkaitan dengan pembelian mesin tersebut:
1. Mesin tersebut dibeli dengan harga Rp50,000.2. Biaya pengiriman dan instalasi diperkirakan sebesar
Rp20,000. Mesin didepresiasi dengan MACRS dan digolongkan dalam the 3-year property class.
3. Pembelian mesin mengakibatkan terjadi kenaikan modal kerja bersih sebesar Rp5,000.
4. Hasil operasi mesin baru diharapkan dapat menghasilkan kenaikan penghasilan sebesar Rp110,000 per tahun selama 4 tahun, dan pada akhir tahun ke empat, mesin tersebut diperkirakan masih dapat dijual dengan harga Rp10,000.
5. Disamping memberikan tambahan penghasilan, pengoperasian mesin tersebut mengakibatkan kenaikan biaya operasi per tahun sebesar Rp70,000 .
Jika diasumsikan pajak sebesar 40%, buatlah estimasi arus kas untuk usulan investasai mesin tersebut.
![Page 22: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/22.jpg)
12-22
Initial Cash OutflowInitial Cash Outflow
a) Rp50,000
b) + 20,000
c) + 5,000
d) - 0 (not a replacement)
e) + (-) 0 (not a replacement)
f) == Rp75,000*75,000*
* Note that we have calculated this value as a “positive” because it is a cash OUTFLOW (negative).
Harga Perolehan (Depreciable basis)
![Page 23: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/23.jpg)
12-23
Incremental Cash FlowsIncremental Cash Flows
Year 1 Year 2 Year 3 Year 4
a) $40,000 $40,000 $40,000 $40,000
b) - 23,331 31,115 10,367 5,187
c) = $16,669 $ 8,885 $29,633 $34,813
d) - 6,668 3,554 11,853 13,925
e) = $10,001 $ 5,331 $17,780 $20,888
f) + 23,331 31,115 10,367 5,187
g) == $33,332 $36,446 $28,147 $26,075$33,332 $36,446 $28,147 $26,075
![Page 24: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/24.jpg)
12-24
Terminal-Year Terminal-Year Incremental Cash FlowsIncremental Cash Flows
a) $26,075$26,075 The incremental cash flow incremental cash flow from the previous slide in Year 4.
b) + 10,000 Salvage Value.
c) - 4,000 .40*($10,000 - 0) Note, the asset is fully depreciated
at the end of Year 4.
d) + 5,000 NWC - Project ends.
e) == $37,075$37,075 Terminal-year incremental Terminal-year incremental cash flow.cash flow.
![Page 25: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/25.jpg)
12-25
Summary of Project Summary of Project Net Cash FlowsNet Cash Flows
Asset Expansion Year 0 Year 1 Year 2 Year 3 Year 4
-$75,000*-$75,000* $33,332$33,332 $36,446 $28,147 $36,446 $28,147 $37,075$37,075
* Notice again that this value is a negativenegative cash flow as we calculated it as the initial cash OUTFLOW in slide 12-18.
![Page 26: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/26.jpg)
12-26
Contoh untuk Proyek Contoh untuk Proyek Penggantian Penggantian
Dari sebuah perusahaan diperoleh data mengenai usulan proyek investasi sebagai berikut:
1. Perusahaan bermaksud mengganti mesin lama dengan mesin baru yang diperkirakan memiliki harga Rp50.000 usia ekonomis 4 tahun.
2. Agar mesin tersebut dapat digunakan, dibutuhkan tambahan biaya untuk instalasi mesin sebesar RP20.000
3. Mesin lama memiliki harga perolehan $30,000 dan didepresiasi dengan metode garis lurus, usia ekonomis 5 tahun (biaya depresiasi Rp6.000 per tahun).
4. Pada saat penggantian mesin lama masih dapat digunakan selama 2 tahun lagi.5. Pada saat penggantian mesin lama dapat terjual dengan harga Rp6,000. 6. Penggunaan mesin baru diperkirakan dapat menghemat biaya operasi sebesar
RP10.000 per tahun.7. Penggantian mesin mengkibatkan terjadi perubahan modal kerja bersih dari Rp5.000
untuk mesin lama menjadi Rp $10,000 untuk mesin baru.
Dari informasi di atas buatlah estimasi arus kas untuk usulan penggantian mesin tersebut
![Page 27: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/27.jpg)
12-27
Initial Cash OutflowInitial Cash Outflow
a) $50,000
b) + 20,000
c) + 5,000
d) - 6,000 (sale of “old” asset)
e) - 2,400 <----
f) == $66,600$66,600
(tax savings fromloss on sale of
“old” asset)
![Page 28: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/28.jpg)
12-28
Calculation of the Calculation of the Change in DepreciationChange in Depreciation
Year 1 Year 2 Year 3 Year 4
a) $23,331 $31,115 $10,367 $ 5,187
b) - 6,000 6,000 0 0
c) = $17,331 $25,115 $10,367 $ 5,187$17,331 $25,115 $10,367 $ 5,187
a) Represent the depreciation on the “new” project.
b) Represent the remaining depreciation on the “old” project.
c) Net changechange in tax depreciation charges.
![Page 29: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/29.jpg)
12-29
Incremental Cash FlowsIncremental Cash Flows
Year 1 Year 2 Year 3 Year 4
a) $10,000 $10,000 $10,000 $10,000
b) - 17,331 25,115 10,367 5,18717,331 25,115 10,367 5,187
c) = $ -7,331 -$15,115 $ -367 $ 4,813
d) - -2,932 -6,046 -147 1,925
e) = $ -4,399 $ -9,069 $ -220 $ 2,888
f) + 17,331 17,331 25,115 25,115 10,367 5,187 10,367 5,187
g) == $12,932 $16,046 $10,147 $ 8,075$12,932 $16,046 $10,147 $ 8,075
![Page 30: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/30.jpg)
12-30
Terminal-Year Terminal-Year Incremental Cash FlowsIncremental Cash Flows
a) $ 8,075$ 8,075 The incremental cash flow incremental cash flow from the previous
slide in Year 4.
b) + 10,000 Salvage Value.
c) - 4,000 (.40)*($10,000 - 0). Note, the asset is fully depreciated at the end of Year 4.
d) + 5,000 Return of “added” NWC.
e) == $19,075$19,075 Terminal-year incremental Terminal-year incremental cash flow. cash flow.
![Page 31: ch12_ estimating cash flows](https://reader034.fdocuments.in/reader034/viewer/2022051212/5571fa56497959916991dfa3/html5/thumbnails/31.jpg)
12-31
Summary of Project Summary of Project Net Cash FlowsNet Cash Flows
Asset Expansion Year 0 Year 1 Year 2 Year 3 Year 4
-$75,000-$75,000 $33,332$33,332 $36,446 $28,147 $36,446 $28,147 $37,075$37,075
Asset Replacement Year 0 Year 1 Year 2 Year 3 Year 4
-$66,600-$66,600 $12,933$12,933 $16,046 $10,147 $16,046 $10,147 $19,075$19,075