Académique Documents
Professionnel Documents
Culture Documents
Hitung-Npv Irr
Hitung-Npv Irr
0
1
2
3
4
5
6
7
Year
1999
2000
2001
2002
2003
2004
2005
2006
Date
12/31/1999 12/30/2000 12/30/2001 10/30/2002 12/15/2003 12/29/2004 12/29/2005 12/29/2006
CF
(15,000)
6,300
5,500
1,600
9,400
6,600
5,100
4,000
Discount Rate
NPV
xNPV
13.00%
IRR
xIRR
32.07%
13.00%
32.28%
9,902
Err:509
8
2007
12/29/2007
1,100
DSCN1150
DSCN1151
DSCN1152
DSCN1153
DSCN1154
DSCN1155
DSCN1156
DSCN1157
DSCN1158
DSCN1159
DSCN1160
DSCN1161
DSCN1162
Period
Year
Date
CF
2012
2012
2012
2012
2012
2012
2012
1/31/2012
2/29/2012
3/31/2012
(42,000)
12,000
Discount Rate
NPV
xNPV
10.00%
IRR
xIRR
17.97%
10.00%
643.12%
10,263
Err:509
12,000
4/30/2012 5/31/2012
12,000
12,000
6/30/2012
7/31/2012
12,000
12,000
Period
Year
Date
CF
2012
2012
2012
1/31/2012
2/29/2012
3/31/2012
(1,164,582)
1,456,193
Discount Rate
NPV
xNPV
10.00%
IRR
xIRR
115.01%
10.00%
1263681.60%
2,021,183
Err:509
2,252,963
0
Period
2012
Year
Date 1/31/2012
CF (13,821,060)
2012
2012
2/29/2012
3/31/2012
10,700,000
Discount Rate
NPV
xNPV
IRR
xIRR
10.00%
10.00%
38.71%
5544.58%
5,616,957
Err:509
11,750,000