MS Excel . , ( , NPV, IRR ).
, , NPV, IRR , (.. ). , , 11:11 ( ) ( ). NPV, IRR , . 10 =!B21, 11 =!B27, 12 =!B18. 10 NPV, 11 IRR, 12 PP.
à , C3;B6:F6; . . .
10% ( 3, =130*1,1 143). 10%.
10% ( B6:F6, $B$6 =50000*1,1 55000, $$6 =300000*1,1 330000 ..). 10%, 15% 20%.
. , =$B$10:$B$12. . . , .
.
E , . . IRR , , . , .
. 5.
E , .
, , à . 6. . , 127,53 . NPV=0 ., IRR=15% (.. IRR ), 5 . | . 6. |
|
|