Sheet1i15%n5MazdaHonda yearMazdaHondaP-30000-200000(Rp30,000.00)-20000A-4000-32001-4000-3200Salvadge15000200002-4000-3200Pake rumus PMT (Rp6,724.73)(Rp6,200.00)3-4000-3200-10724.73328692294-4000-320051100016800PW(Rp35,950.97)(Rp20,783.36)AW(Rp10,724.73)PW(Rp35,950.97)(Rp20,783.36)AW(Rp10,724.73)(Rp6,200.00)EKONOMIS

Sheet2membeliABCi12%AW-95000-60000-190000S15000250000PV-110000-8000000n362yearsABC0-110000-8000000A1-95000-60000-1900000-1100002-95000-60000-1900001-950003-190000-60000-1900002-950004-95000-60000-1900003-800005-95000-60000-190000-327497.2667638486-80000190000-190000(Rp136,353.15)PW(Rp560,603.35)(Rp920,026.66)(Rp781,167.39)AW(Rp136,353.15)(Rp223,774.15)Rp190,000.00PILIH A

Sheet3123i10%PV-130000-9000000A9500060000120000S2500030000020%(gradien)naik tiap 2 tahun sehingga mulai tahun ketigan362year1230-130000-90000001-95000-60000-1200002-95000-60000-1200003-200000-60000-1440004-95000-60000-1440005-95000-60000-1728006-70000240000-172800PW-608526-99197320735827200AW(Rp139,722.05)(Rp227,764.43)(Rp82,285.71)pilih 1

Sheet4PV-650000yearsi10%0-650000ninf1-13000A-130002-13000S100003-13000ovr800004-130005-13000AW
Milady: Milady:= (P*i) + A + [(-PMT(10%;10;;CF10)] ini dipake jika ada cost, salvage, future value (bisa juga gak ada, klo gak ada cukup rumus PI + A)6-130007-130008-130009-130001080000to infjawaban aslabAW-72980.368409399183019.63