Workbook Lease Vs Buy Sukarnen
Workbook Lease Vs Buy Sukarnen
PV (Pembayaran
Leasing)
444,955,038
1.79871
0.5560
0.4440
44.4046
45.4046
9,799,781
100
2
0.55
0.450
44.96
11,122,224
55,044,962
100.000
1.010
1.799
0.556
0.444
44.405
45.40459
11,012,103
80,000,000
1.817
44,035,969
455,964,031
100.00
1.80
0.56
0.44
44.40
45.40
Harga Beli
500,000,000
10,042,246
9,799,781
11,012,103
100,000,000
PV (Nilai Sisa)
55,044,962
60
1%
10,042,246
Tabel 4
Leasing vs Meminjam
1 FCF Leasing
2 FCF Membeli
FCF Leasing Inkremental
IRR dari FCF Leasing Inkremental
Keputusan
3 Biaya pinjaman
4 Biaya pinjaman sesudah pajak
8.43%
Leasing
15%
11.25%
Tabel 5
Tahun/Year
0
(18,750,000)
(100,000,000)
81,250,000
1
(18,750,000)
5,000,000
(23,750,000)
21,348,315
(18,750,000)
5,000,000
(23,750,000)
(18,750,000)
5,000,000
(23,750,000)
19,189,496
17,248,985
21,348,315
19,189,496
21,348,315
76,225,568
81,250,000
5,024,432
Tahun
0
76,225,568
61,050,945
44,169,176
(16,881,769)
(9,157,642)
2,289,410
(23,750,000)
5,000,000
(18,750,000)
(18,750,000)
-
25,388,209
(18,780,968)
(6,625,376)
1,656,344
(23,750,000)
5,000,000
(18,750,000)
(18,750,000)
-
(18,750,000)
5,000,000
5,000,000
(23,750,000) (5,000,000)
15,504,706
2,934,066
Total
76,225,568
17,248,985
19,189,496
21,348,315
3,264,149
3,631,365
4,039,894
4,494,382
61,050,945
44,169,176
25,388,209
4,494,382
4,494,382
(20,893,827)
(3,808,231)
952,058
(23,750,000)
5,000,000
(18,750,000)
(18,750,000)
-
(4,494,382)
(674,157)
168,539
(5,000,000)
5,000,000
-