60,000,000.

00

40,000,000.00

20,000,000.00

NPV Bus

0.15 0.16 0.17 0.18 0.19

(20,000,000.00)

(40,000,000.00)

(60,000,000.00)

0.2

0.21 0.22 0.23 0.24 0.25 0.26 0.27 0.28 0.29

0.3

0.31 0.32 0.33 0.34 0.35

NPV Taxi

Beli
Laba bersih
(flat)/tahun
Umur (tahun)

Bus
200 x 106

Taxi
50 x 106

50 x 106

20 x 106

10

5
Coba-coba :

Tahun
0
1
2
3
4
5
6
7
8
9
10

Bus
-200000000
50000000
50000000
50000000
50000000
50000000
50000000
50000000
50000000
50000000
50000000

Dari grafik diperoleh:

IRR bus
IRR taxi

Taxi

-50000000
20000000
20000000
20000000
20000000
20000000

21.4 %
28.7 %

0.15
0.16
0.17
0.18
0.19
0.2
0.21
0.22
0.23
0.24
0.25
0.26
0.27
0.28
0.29
0.3
0.31
0.32
0.33
0.34
0.35
0.22
0.23
0.24
0.25
0.26
0.27
0.28
0.29
0.3
0.31

NPV Bus
44,294,288.08
35,914,977.52
28,145,454.18
20,935,859.95
14,240,960.80
8,019,670.23
2,234,626.52
(3,148,183.09)
(8,159,756.67)
(12,828,375.40)
(17,179,869.18)
(21,237,853.76)
(25,023,942.74)
(28,557,937.32)
(31,857,996.29)
(34,940,788.50)
(37,821,629.83)
(40,514,606.26)
(43,032,684.61)
(45,387,812.36)
(47,591,007.63)
(3,148,183.09)
(8,159,756.67)
(12,828,375.40)
(17,179,869.18)
(21,237,853.76)
(25,023,942.74)
(28,557,937.32)
(31,857,996.29)
(34,940,788.50)
(37,821,629.83)

Dari grafik diperoleh

Investasi bus akan mengutungkan apabila i<20%
Apabila i=20% investasi bus dan taxi memiliki keuntungan yang sama
Investasi taxi akan menguntungkan apabila 20% < I < 28.7%

NPV Taxi
14,820,088.66
13,349,890.58
11,954,635.26
10,630,017.30
9,372,014.96
8,176,869.00
7,041,063.41
5,961,307.57
4,934,519.96
3,957,813.16
3,028,480.00
2,143,980.87
1,301,931.99
500,094.61
(263,634.96)
(991,234.58)
(1,684,564.77)
(2,345,376.60)
(2,975,318.93)
(3,575,945.20)
(4,148,719.66)
5,961,307.57
4,934,519.96
3,957,813.16
3,028,480.00
2,143,980.87
1,301,931.99
500,094.61
(263,634.96)
(991,234.58)
(1,684,564.77)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31