vi du_FV PV IRR.xlsx

	A	B	C	D	F	G	J
1	năm thứ	FV	PV	r
2	0	1.0000	1.0000	5%	CF0	-2,500.00	FV = (1+r)^n
3	1	1.0500	0.9524		CF1	60.00	PV = 1/(1+r)^n hay (1+r)^-n
4	2	1.1025	0.9070		CF2	63.00
5	3	1.1576	0.8638		CF3	66.15
6	4	1.2155	0.8227		CF4	69.46
7	5	1.2763	0.7835		CF5	72.93
8	6	1.3401	0.7462		CF6	76.58
9	7	1.4071	0.7107		CF7	80.41
10	8	1.4775	0.6768		CF8	84.43
11	9	1.5513	0.6446		CF9	88.65
12	10	1.6289	0.6139		CF10	93.08
13	11	1.7103	0.5847		TV_10	5,000.00
14	12	1.7959	0.5568
15	13	1.8856	0.5303
16	14	1.9799	0.5051		IRR	8.58%
17	15	2.0789	0.4810		Giá nhà tăng (CAGR)	7.18%
18	16	2.1829	0.4581		ROI	100.00%
19	17	2.2920	0.4363
20	18	2.4066	0.4155
21	19	2.5270	0.3957
22	20	2.6533	0.3769
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100