NPM : A10190136
Kelas : Manajemen C
Matkul : MKL
Pertemuan 5
Diketahui :
Harga mesin = 200.000.000
Nilai Residu = 25.000.000
n = 5ahun
Tingkat bunga = 18%
Tax = 10%
Discounted Factor = 20%
Biaya Leasing =
Jawab :
Step 1
Nilai mesin : Harga mesin – Nilai sisa
Nilai meisn : 200.000.000 – 25.000.000 = 175.000.000
PV = pmt ( 1−
(1+r )n
r
)
1
( 1−
( 1+18 % )5
18 % )
×( 1+18 %)
Step 3:
Hitung Total Biaya Leasing:
Total BL = pembayaran leasing + biaya pemeliharaan
0 1 2 3 4 5
Leasing 53,424,680 53,424,680 53,424,680 53,424,680 53,424,680 -
Tax shield
5,342,468 5,342,468 5,342,468 5,342,468 5,342,468
(10%)
Cof 53,424,680 48,082,212 48,082,212 48,082,212 48,082,212 (5,342,468)
PV Cov 53,424,680 40,068,510 33,390,425 27,825,354 23,187,795 (2,147,018)
Total PV Cash Outflow 175,749,746
Solusi: Alternatif Pinjaman
Diketahui :
Harga mesin = 200.000.000
n = 5 tahun
Tingkat bunga = 15%
Jawab :
Step 1: Hitung pembayaran pinjaman menggunakan rumus PVA due
PV = pmt ( 1−
( 1+ r )n
r )x (1+r )
200.000.000
pmt= =51.880.966
1
( 1−
( 1+15 % )5
15 % )
x(1+15 %)
Pokok
Tahun Pinjaman Cicilan Bunga Saldo
Pinjaman
0 200,000,00 51,880,966 - 51,880,966 148,119,034
0
148,119,03
1 51,880,966 22,217,855 29,663,110 118,455,924
4
Step 3: Hitung biaya penyusutan setiap periodenya :
118,455,92
2 51,880,966 17,768,389 34,112,577 84,343,347
4
3 Harga mesin−nilai
84,343,347residu 200.000 .000−25.000
51,880,966 .000 39,229,464
12,651,502 45,113,883
Penyusutan= = =35.000 .000
4 waktu penyusutan 51,880,966
45,113,883 5
6,767,082 45,113,883 -
0 1 2 3 4 5
nilai sisa - - - - - (25,000,000)
bunga - 22,217,855 17,768,389 12,651,502 6,767,082 -
biaya
- 7,500,000 7,500,000 7,500,000 7,500,000 -
pemeliharaan
penyusutan - 35,000,000 35,000,000 35,000,000 35,000,000 35,000,000
jumlah - 64,717,855 60,268,389 55,151,502 49,267,082 (35,000,000)
tax shield
- 6,471,786 6,026,839 5,515,150 4,926,708 (3,500,000)
(10%)
jumlah - 58,246,070 54,241,550 49,636,352 44,340,374 (31,500,000)
pokok pinjaman 51,880,966 29,663,110 34,112,577 39,229,464 45,113,883 0
penyusutan 35,000,000 35,000,000 35,000,000 35,000,000 (35,000,000)
cash outflow 51,880,966 52,909,180 53,354,127 53,865,815 54,454,257 (25,000,000)
PV Cof
51,880,966 44,090,983 37,051,477 31,172,347 26,260,734 (10,046,939)
(df:20%)
Total PV Cash Outflow 180,409,567
Conclusion :
PV Cov dengan Pinjaman = Rp. 180,409,567
PV Cov dengan Leasing = Rp. 175,749,746
Selisih = Rp. 4,659,821