Professional Documents
Culture Documents
0 10
Diagram cash flow sebelum pajak:
155,000
Pendapatan Pendapatan
Tahun ke- Depresiasi Pajak
bersih kena pajak
(a) (c) (e) = 0.28*(d)
(b) (d) = (b – c)
1 $12,000 0.5*4,000=2,000 10,000 2,800
2-9 12,000 4,000 8,000 2,240
10 12,000 0.5*4,000=2,000 10,000 2,800
Diagram cash flow sesudah pajak:
12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
0 10
2,800 2,240 2,240 2,240 2,240 2,240 2,240 2,240 2,240 2,800
155,000
Harga Jual
Cash flow sesudah pajak setelah disederhanakan dan dijual menjadi:
9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760
0 10
560 560
155,000
Supaya harga jual properti memenuhi persyaratan MARR investor,
maka dibuat ekivalensi dimana cash inflows = cash outflows dari
seluruh arus kas di atas
12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
0 10
356
2,800 2,240 2,240 2,240 2,240 2,240 2,240 2,240 2,800
155,000
Cash flow sesudah pajak setelah disederhanakan dan dijual menjadi:
Harga Jual
1,884
9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760 9,760
0 5 10
560 560
155,000