Vous êtes sur la page 1sur 7

Period

Year
Date
CF

NPV
xNPV

0
1
1999
2000
12/31/1999 12/30/2000
(15,000)
6,300

Discount Rate
13.00%
13.00%

IRR
xIRR

9,902
9,954

32.07%
32.28%

xIRR Returns the internal rate of


return for a schedule of cash flows
that is not necessarily periodic. To
calculate the internal rate of return
for a series of periodic cash flows, use
the IRR function. Menghitung tingkat
pengembalian internal (tingkat bunga)
dari sebuah arus kas (CF) yang tidak
periodik. Untuk CF yang periodik
gunakan IRR

2
2001
12/30/2001
5,500

3
2002
10/30/2002
1,600

4
2003
12/15/2003
9,400

5
2004
12/29/2004
6,600

6
2005
12/29/2005
5,100

7
2006
12/29/2006
4,000

8
2007
12/29/2007
1,100

DSCN1150
DSCN1151
DSCN1152
DSCN1153
DSCN1154
DSCN1155
DSCN1156
DSCN1157
DSCN1158
DSCN1159
DSCN1160
DSCN1161
DSCN1162

Period
Year
Date
CF

0
2012
1/31/2012
(42,000)

NPV
xNPV

Discount Rate
10.00%
10.00%

IRR
xIRR

17.97%
643.12%

1
2012
2/29/2012
12,000

10,263
(18,277)

2
2012
3/31/2012
12,000

3
2012
4/30/2012
12,000

4
2012
5/31/2012
12,000

5
2012
6/30/2012
12,000

6
2012
7/31/2012
12,000

Period
Year
Date
CF

2012

2012

2012

1/31/2012

2/29/2012

3/31/2012

(1,164,582)

1,456,193

NPV
xNPV

Discount Rate
10.00%
10.00%

2,021,183
2,498,565

IRR
xIRR

115.01%
1263681.59%

2,252,963

Period
Year
Date
CF
NPV
xNPV
IRR
xIRR

2012

2012

2012

1/31/2012

2/29/2012

3/31/2012

(13,821,060)
Discount Rate
10.00%
10.00%
38.71%
5544.58%

10,700,000

5,616,957
8,365,562

11,750,000

Vous aimerez peut-être aussi