4.

0
4.5 2 3

P4 = 1.5 x

F4 = 1.5 x

C1 = 3.425 +

5 2 1.5 3 2.2 5.0 2.5 C2 = 2 x

0.15 C3 = 5 x

C4 = 3 /

P4 = 2.2 x

C5 = 6.281 /

C6 = 5.0 /

P4 = 2.5 x

C7 = 5.708 /

ΣC = 24.22
 0.520875 = 3.4248377 P4 = 4.5 x 1.3130608 = 17.03017
0.23 0.35

1.15 = 1.725 F4 = 4.5 x 1.15 = 5.175

1.725 = 5.1498377 B1 = 17.030172 + 5.175 = 22.20517

1.3225 = 2.645 B2 = 2 / 2.3130608 = 0.864655

1.520875 = 7.604375 P4 = 3.0 x 1.0113572 = 10.05647

0.30
1.520875 = 1.9725487
B3 = 10.056465 / 2.6600199 = 3.780598
0.74900625 = 6.2809524
0.26 B4 = 4.0 / 4.6523914 = 0.859773

1.74900625 = 3.5911549 ΣB = 27.710198

3.0590228625 = 1.6345089 NPV = 3.4901851

0.520875 = 5.7080628 BCR = 1.1441034

0.22813125

3.5178762919 = 1.6225877
 i = 0.3

Rumus

A-P P = 2.2 x 1.8561 = 4.765729

0.85683

P-F F = 8.052 x 1.3 = 10.4676

F-P P = 5.695216 / 1.3 = 4.380935

A-F F = 1.5 x 1.8561 = 9.2805

0.3

C1 = 5 x 4.826809 = 24.13405

C2 = 2 x 3.71293 = 7.42586

F = 1.5 x 1.8561 = 9.2805

0.3
C3 = 9.2805 x 1.3 = 12.06465

C4 = 3

P = 2.2 x 1.8561 = 4.765729

0.85683
C5 = 4.7657295 / 1.3 = 3.665946

C6 = 5.0 / 3.71293 = 1.346645

P = 2.5 x 1.197 = 4.540282

0.6591
C7 = 4.5402822 / 4.826809 = 0.940638

ΣC = 52.577785
 0.2
0.25

5.695216

8.052

F = 4.5 x 2.71293 = 40.69395

0.3
P = 4.5 x 0.69 = 6.12426
0.507
B1 = 46.818210355

B2 = 2 / 2.197 = 0.910332

P = 3.0 x 2.71293 = 7.306709

1.113879
B3 = 7.3067092566 / 2.8561 = 2.558282

B4 = 4.0 / 8.157307 = 0.490358

ΣB = 50.777182535

NVP = -1.800602063

7692061028