Primus Automation
Merupakan
perusahaan global yang menghasilkan
Division
Avantjet
dalam
Lease Characteristic
Pendekatan AssetFinancing
Beberapa alternatif yang akan dilakukan Avantjet untuk pengadaan
automation system adalah :
1.
2.
3.
2.
Capital Lease
- Jangka waktu sewa adalah 75% atau lebih dari umur ekonomis
aset yang disewa
Operating Lease
Equipment
finance
division
meminta
Bauman
membandingkan empat alternatif dengan equal annual
payment yang bervariasi tergantung pada tax rate dan
cost of debt.
Identifikasi Masalah
Financial Ratio
2001
2000
1.63
1.60
1.85
23.93
0.54
1.78
23.66
0.52
Liquidity
Current Ratio
Acivity Ratio
Inventory Turnover
Average Collection Period (day)
Total Asset Turnover
Debt Ratio
Debt Ratio
Profitabilitas
86%
88%
1.75%
2.01%
Year 1
Year 2
Year 3
Year 4
Year 5
(715,000)
48,620
77,792
46,675.20
28,005.12
28,005.12
Lease Payment
155,040
155,040
155,040
155,040
155,040
(52,714)
(52,714)
(52,714)
(52,714)
(52,714)
Residual Value
67,199
)
(612,674)
NPV
(613,697)
IRR
150,946
180,118
149,001
130,331
95,205
5.32%
Option 2
Year 0
Net Purchase Price
Year 1
Year 2
Year 3
Year 4
Year 5
(715,000)
48,620
77,792
46,675
28,005
Lease Payment
160,002
160,003
160,003
160,003
160,003
(54,401)
(54,401)
(54,401)
(54,401)
(54,401)
Residual Value
NPV
IRR
28,005
67,199
(609,399)
(0)
6.27%
154,222
183,394
152,277
133,607
95,204
Tax
34.00%
Kd
9.50%
Year 1
Year 2
Year 3
Year 4
Year 5
(715,000)
48,620
77,792
46,675
28,005
28,005
Lease Payment
162,349
162,350
162,350
162,350
162,350
(55,199)
(55,199)
(55,199)
(55,199)
(55,199)
Residual Value
Net Cash Flow
67,199
(607,850)
NPV
6,478
IRR
6.72%
155,771
184,943
153,826
135,156
95,204
Option 4
Year 0
Net Purchase Price
Year 1
Year 2
Year 3
Year 4
Year 5
(715,000)
48,620
77,792
46,675
28,005
Lease Payment
164,759
164,760
164,760
164,760
164,760
(56,018)
(56,018)
(56,018)
(56,018)
(56,018)
Residual Value
Net Cash Flow
NPV
IRR
28,005
67,199
(606,259)
13,129
157,362
186,534
155,417
136,747
95,204
Tax
34.00%
Kd
9.50%
Kesimpulan
1.
TERIMA KASIH