Book 1
Book 1
PMT
PV
fv
YTM
30
60
-1153.72
1000
5.00%
10
90
-1134.2
d1
d2
d3
#REF!
nper
rate
npv
2.6 pv1
3.38 pv2
70.934
($2.301)
($2.99)
1
13%
$54.109
nper
pmt
rate
($1.71)
1
1.9435
13.40%
Operating CF
CF NOWC
Salvage CF
NET CF
#REF!
-100
10
70
80
r
10%
5.961199
npv
irr
$24.59
22%
b
-1000
1000
500
100
$600.00
41%
Tahun 0
1
2
3
4
cost of capital
npv
irr
mirr
payback
-270,000
105,780
119,523
93,011
136,463
10%
$80,026.89
24%
18%
2.5