• Tidak ada hasil yang ditemukan

CAPITAL BUDGETING AND CASH FLOW PRINCIPLE1

N/A
N/A
Protected

Academic year: 2018

Membagikan "CAPITAL BUDGETING AND CASH FLOW PRINCIPLE1"

Copied!
11
0
0

Teks penuh

(1)

CAPITAL BUDGETING AND CASH FLOW PRINCIPLES

Capital Budgeting: Proses evaluasi dan seleksi investasi jangka panjang yang sesuai dengan tujuan perusahaan (maksimisasi kemakmuran pemilik).

Capital Expenditure: Pengeluaran dana oleh perusahaan yang diharapkan untuk

Expenditure memperoleh manfaat dalam jangka panjang Current Expenditure: Pengeluaran dana oleh perusahaan yang diharapkan untuk

memperoleh manfaat dalam jangka waktu satu tahun

Expansion Replacement Renewal Other Purposes Basic terminology:

 Independent Versus Mutually Exclusive Projects  Unlimited Funds Versus Limited Funds

 Accept – Reject Versus Ranking Approaches

 Conventional Versus Nonconventional Cash Flow Patterns  Annuity Versus Mixed Stream Cash Flows

#Relevant Cash Flows#

Initial Investment

Cash Flows Proyek Net Operating Cash Inflows Terminal Cash Flow Terminal Cash Flow 5.000

Net Operating Cash Inflows

700 1.000 1.400 2.000 2.100 0

1 2 3 4 5 Initial Investment

10.000

(2)

- Proceeds from sale of old assets -/+ Taxes on sale of old assets -/+ Change in net working capital Initial Investment

Net Operating Cash Inflows. Revenue

- Expenses (excluding depreciation) Profits before depreciation & taxes - Depreciation

--- Profits before taxes

- Taxes

Net Profits after taxes

+ Depreciation

Net Operating Cash Inflows Terminal Cash Flow.

Proceeds from sale of new asset - Proceeds from sale of old asset -/+ Taxes on sale of new assets -/+ Taxes on sale of old assets -/+ Change in net working capital Terminal Cash Flow

# Capital Budgeting Techniques#

(3)

POLA ALIRAN KAS

TYPE SIGN ON NET CASH FLOW NUMBER OF

0 1 2 3 4 5 6 SIGN CHANGE

Conventional - + + + + + + 1

Conventional - - - + + + + 1

Conventional + + + + + - - 1

Non Conventional - + + + - - - 2

Non Conventional + + - - - + + 2

Non Conventional - + - - + + + 3

Contoh:

I.

Proyek Expansi.

Suatu perusahaan Otobus membeli bus eksekutif baru dengan harga Rp 1.000.000.000,00 melayani penumpang antar propinsi dan bus diperkirakan berumur ekonomis 10 tahun. Biaya surat-surat Rp 5.000.000,00 dan modal kerja yang harus disediakan diperkirakan Rp 5.000.000,00. Estimasi pendapatan per tahun Rp 300.000.000,00. Biaya per tahun (Operasi dan pemeliharaan) Rp 50.000.000,00. Bus pada akhir umur ekonomis dapat dijual dengan harga Rp 50.000.000,00. Pajak 10 %.

Dari data tersebut dapat dihitung Initial Investmentnya:

Initial Investment.

Harga pembelian bus Rp 1.000.000.000,00

Biaya surat-surat Rp 5.000.000,00

Modal kerja Rp 5.000.000,00

Initial Investment Rp 1.010.000.000,00

Net Operating Cash Inflow

Pendapatan Rp 300.000.000,00

Biaya Operasi Rp 50.000.000,00

Biaya depresiasi Rp 100.000.000,00

Laba Operasi Rp 150.000.000,00

Bunga 0,00

Laba Sebelum Pajak (EBT) Rp 150.000.000,00

Pajak 10 % Rp 15.000.000,00

Laba Setelah Pajak Rp 135.000.000,00

Depresiasi Rp 100.000.000,00

(4)

Terminal Cash Flow.

Hasil Penjualan Bus Rp 50.000.000,00

Pajak Penjualan 10 % Rp 5.000.000,00

Net Cash Flow Rp 45.000.000,00

Rp 45.000.000,00

Annuity = Rp 235.000.000,00

1 2 3 4 5 6 7 8 9 10 Rp 1.010.000.000,00

II.

Proyek Penggantian.

Perusahaan XYZ sedang mempertimbangkan untuk mengganti mesin lama dengan mesin baru.

Harga beli mesin baru Rp 380.000,00

Biaya instalasi mesin Rp 20.000,00

Umur ekonomis 5 tahun

Harga beli mesin lama 3 tahun yang lalu Rp 240.000,00 Harga jual mesin lama saat ini Rp 280.000,00

Umur ekonomis 5 tahun

Dengan penggantian ini, perusahaan mengestimasi akan terjadi kenaikan asset lancar sebesar Rp 35.000,00 dan kewajiban lancar Rp 18.000,00

Pajak 10 %

Initial Investment

Harga beli mesin baru Rp 380.000,00

Biaya instalasi mesin Rp 20.000,00

Proceeds penjualan mesin lama Rp 280.000,00 Pajak penjualan mesin lama *) Rp 18.400,00 Perubahan modal kerja bersih Rp 17.000,00

Initial Investment Rp 155.400,00

(5)

*) Nilai buku mesin lama 240.000 – 144.000 = Rp 96.000,00 Pajak 10% (280.000 – 96.000) = Rp 18.400,00

Net Operating Cash Inflow.

Selanjutnya diketahui bahwa estimasi pendapatan dan biaya per tahun diluar depresiasi untuk kedua mesin selama 5 tahun sebagai berikut:

MESIN BARU MESIN LAMA

TAHUN PENDAPATAN BIAYA PENDAPATAN BIAYA

1 Rp 2.520,00 Rp 2.300,00 Rp 2.200,00 Rp 1.990,00 2 Rp 2.520,00 Rp 2.300,00 Rp 2.300,00 Rp 2.110,00 3 Rp 2.520,00 Rp 2.300,00 Rp 2.400,00 Rp 2.230,00 4 Rp 2.520,00 Rp 2.300,00 Rp 2.400,00 Rp 2.250,00 5 Rp 2.520,00 Rp 2.300,00 Rp 2.250,00 Rp 2.120,00

MESIN BARU LABA

1 Rp 2.520,00 Rp 2.300,00 Rp 220,00 Rp 80,00 Rp 140,00 Rp 14,00 Rp 206,00 2 Rp 2.520,00 Rp 2.300,00 Rp 220,00 Rp 80,00 Rp 140,00 Rp 14,00 Rp 206,00 3 Rp 2.520,00 Rp 2.300,00 Rp 220,00 Rp 80,00 Rp 140,00 Rp 14,00 Rp 206,00 4 Rp 2.520,00 Rp 2.300,00 Rp 220,00 Rp 80,00 Rp 140,00 Rp 14,00 Rp 206,00 5 Rp 2.520,00 Rp 2.300,00 Rp 220,00 Rp 80,00 Rp 140,00 Rp 14,00 Rp 206,00

MESIN LAMA

Jika diketahui bahwa mesin yang baru laku dijual Rp 50.000,00 dan perusahaan berharap akan menutup modal kerja bersih Rp 17.000,00, maka aliran kas akhir umur proyek.

Penjualan mesin baru Rp 50.000,00

(6)

Perubahan modal kerja bersih Rp 17.000,00

Terminal Net Cash In Flow Rp 23.000,00

CAPITAL BUDGETING TECHNIQUES

Capital Budgeting Techniques.

A number of techniques used to analyze the relevant cash flows to asses whether a project is acceptable or to rank projects.

1. Payback period (PP)

Payback period is the exact amount of time required for a firm to recover its initial investment as calculated from cash inflows.

 In the case of annuity, Payback period =

 In the case of mixed Stream, Payback Period must be accumulated until

the Initial Investment is recovered

Example.

Capital expenditure data for Barnet Company.

Project

A B

Initial Investment $ 42,000.00 $ 45,000.00

Year

1 $ 14,000.00 $ 28,000.00

2 $ 14,000.00 $ 12,000.00

3 $ 14,000.00 $ 10,000.00

4 $ 14,000.00 $ 10,000.00

5 $ 14,000.00 $ 10,000.00

Average $ 14,000.00 $ 14,000.00

 Project A has annual cash inflows.

Payback period = = = 3 years  Project B has mixed stream cash inflows

B $ 45,000.00

Accumulated Cash inflows

$ 28,000.00 $ 28,000.00

$ 12,000.00 $ 40,000.00

(7)

$ 10,000.00 $ 10,000.00

At the end of year 3, $ 50,000.00 will be recovered. Since the amount received by the end of year 3 is greater than the initial investment of $ 45,000.00, the payback period is somewhere between two and three years. It is only $ 5,000.00 must be recovered during year 3. So, it needs 50 percent of $ 10,000.00 to complete the payback of initial investment. Therefore paybeck period for project B is 2.5 years

2. Net Present Value (NPV)

Net Present Value discounts the firm’s cash flows at a specified rate called discount rate/opportunity rate/cost of capital/.

NPV = Present Value of Cash Inflows – initial Investment

NPV =

PV of cash inflows $ 53,074.00

Initial Investment $ 42,000.00

NPV $ 11,074.00

NPV calculation for Project B

Year Cash Inflows PVIF, 10%, 5 Years PV

1 $ 28,000.00 0.909 $ 25,452

2 $ 12,000.00 0.826 9,912

3 $ 10,000.00 0.751 7,510

4 $ 10,000.00 0.683 6,830

5 $ 10,000.00 0.621 6,210

PV of cash inflows $ 55,914

Initial Investment $ 45,000

NPV $ 10,914

3. Internal Rate of Return (IRR)

(8)

0 =

n

t 1 – Initial Investment OR

n

t 1 = Initial Investment

IRR = k1 + (k2 – k1)

Example.

Capital expenditure data for Barnet Company.

Project

A B

Initial Investment $ 42,000.00 $ 45,000.00

Year

1 $ 14,000.00 $ 28,000.00

2 $ 14,000.00 $ 12,000.00

3 $ 14,000.00 $ 10,000.00

4 $ 14,000.00 $ 10,000.00

5 $ 14,000.00 $ 10,000.00

Average $ 14,000.00 $ 14,000.00

 In the case of annuity

Project A

k1 = 18% k2 = 20%

1 $14,000.00 11864.40678 $11,666.67

2 $14,000.00 10054.58202 $9,722.22

3 $14,000.00 8520.832218 $8,101.85

4 $14,000.00 7221.044252 $6,751.54

5 $14,000.00 6119.529027 $5,626.29

PV of cash

inflows 43780.39429 41868.56996

Initial

Investment 42,000 42,000

NPV

1,780

-131

IRR = k1 + (k2 – k1)

IRR = 18% + (20% – 18%)

(9)

IRR = k1 + (k2 – k1)

IRR = 18% + (22% – 18%) IRR = 21,6%

Comparing NPV and IRR Techniques.

For conventional projects, NPV and IRR will always generate the same accept-reject decision. The differences in their assumptions cause them to rank projects differently.

1. NPV Profiles

Projects can be compared graphically by constructing NPV profiles.

Example.

Discount Rate NPV

A B

0% $ 28,000.00 $ 25,000.00

10% 11,074.00 10,914.00

20% 0 1295

22%

-131

0

Project B

k1 = 18% k2 = 22%

1 $28,000.00 23728.81356 22950.81967

2 $12,000.00 8618.213157 8062.348831

3 $10,000.00 6086.308727 5507.068874

4 $10,000.00 5157.888752 4513.99088

5 $10,000.00 4371.092162 3699.992525

PV of cash

inflows 47962.31636 44734.22078

Initial

Investment 45,000 45,000

(10)

Conflicting Rankings.

Conflicting rankings dengan menggunakan NPV dan IRR karena:

 The magnitude of cash flows  Timing of cas flows

Asumsi implicit: reinvestment of intermediate ash inflows (cash inflows received prior of intermediate cash inflows).

NPV: the intermediate cash inflows are reinvested at the cost of capital

IRR : the intermediate cash inflows are reinvested at the rate equal to the project’s IRR

Project with similar sized investment.

Discount Rate

CASH INFLOW PATTERN Lower Early Year Cash

Inflows Higher Early Year CashInflows

Low Preferred Not Preferred

High Not Preferred Preferred

Which One Is Better?

 Theoritical View.

(11)

 Practical View

Financial managers prefer to use IRR. The business manager prefers to use rate of return rather than actual dollar returns. Interest rate and profitability expressed as annual return.

Approaches For Dealing With Risk.

Up to this point assume that all project’ cash inflows have the same level of risk. Actually each project’ cash inflows has its risk.

Risk and Cash Inflows.

Risk refers to the chance that the project will prove unacceptable (NPV < 0 and IRR < CoC).

Risk in capital budgeting stems from CASH INFLOWS (uncertainty), while initial investment is known with relative certainty. All components in cash inflows (sales, CGS, operating expenses) are uncertain.

Analyst has to evaluate the probability that the cash inflows will be large enough to provide for project acceptance.

Exp.

Tyre company has 2 mutually exclusive projects (A and B). Each requires $ 10,000 initial investment (II) and provides equal annual CIF over 15 years lives.

NPV = CIF * (PVIFAk,n) – Initial Investment > 0

k =10%, n = 15 years, II = $ 10,000, the breakeven cash inflows (minimum

level of cash inflows) necessary for projects to be acceptable:

NPV = CIF * (PVIFAk,n) – Initial Investment > 0

CIF * (PVIFA10%,15) – 10,000 > 0

CIF * (7.606) – 10,000 > 0

CIF > = $ 1,315

Assume that the analysis results as follows:

 Probability of CIFA > $1,315 100%

 Probability of CIFB > $1,315 60%

Referensi

Dokumen terkait

Menyatakan dengan sesungguhnya bahwa karya ilmiah yang berjudul: Hubungan antara Tingkat Kecemasan dengan Aktivitas Kehidupan Sehari-hari Pada Lansia di UPT Pelayanan

Data hasil uji hedonik dan uji ranking ditabulasikan dalam suatu tabel dalam program Micrososft Excel for Windows yang selanjutnya diolah menggunakan SPSS 16.0

Fasilitas FASSIP-01 mempunyai komponen pre-heater dengan ukuran panjang 800 mm dengan diameter 10 inchi yang mempunyai kapasitas 50 kW dengan 10 batang pemanas preheater

Sistem navigasi yang dibuat dapat menuntun roboboat mengikuti lintasan yang diberikan pada misi pertama , dengan lintasan yang terdiri dar 2 waypoint yang

11.Retribusi Izin Tempat Penjualan Minuman Beralkohol yang selanjutnya disebut Retribusi adalah pembayaran atas pemberian izin oleh Pemerintah Daerah kepada orang pribadi

Hasil pengukuran kelelahan dengan reaction timer Lakkasidaya 77 di bagian produksi tulangan Centrifugal dengan menggunakan rangsang cahaya sesudah bekerja

Hasil penelitian ini dapat disimpulkan bahwa bakteri penyebab infeksi luka operasi yang terbanyak adalah bakteri Gram negatip batang yang merupakan flora normal

Puji syukur kepada Tuhan Yang Maha Esa atas berkat dan rahmatNya penulis dapat menyelesaikan skripsi dengan judul “Pengaruh Penggunaan Variasi Proporsi Tepung