A)

Ing 40000 Depn = 166500 18500

Depn 18500 9
UAI 21500
Imp 47% 10105
UDI 11395
Depn 18500
FNE 29895

VPN = 29895 ( (1.11)9 - 1)) 165530.04 -166500 -969.96

.11(1.11)9

B)

1 9 33300
2 8 29600 Factor = 166500
3 7 25900 45
4 6 22200
5 5 18500
6 4 14800
7 3 11100
8 2 7400
9 1 3700
45 166500

1 2 3 4 5 6
Ing 40000 40000 40000 40000 40000 40000
Depn 33300 29600 25900 22200 18500 14800
UAI 6700 10400 14100 17800 21500 25200
Imp 47% 3149 4888 6627 8366 10105 11844
UDI 3551 5512 7473 9434 11395 13356
Depn 33300 29600 25900 22200 18500 14800
FNE 36851 35112 33373 31634 29895 28156

36851 (1.11)-1 33199.09

-2
35112 (1.11) 28497.68
 33373 (1.11)-3 24402.04
31634 (1.11)-4 20838.29
-5
29895 (1.11) 17741.22
-6
28156 (1.11) 15053.34
26417 (1.11)-7 12723.97
-8
24678 (1.11) 10708.43
-9
22939 (1.11) 8967.42 VPN =
172131.48
- 166500
0.9009009 5631.48
0.81162243
0.73119138
0.65873097
0.59345133
0.53464084
0.48165841
0.4339265
0.39092477
 3700

7 8 9
40000 40000 40000
11100 7400 3700
28900 32600 36300
13583 15322 17061
15317 17278 19239
11100 7400 3700
26417 24678 22939
5631.48