QOTS stay fstsmty per shall [ately Shalt prmall bale shart gyi yal dardgedll Syl
a]
aise
(dst g gaia gally ay pole
os
05
025
O5
sx 0,25
isi a je
yl
VAN = CAR, (L+iy! + CAF, (1+i)+ CAB; (1+i)°+ CAR, (14i)7 - Tp
VAN = 1800000(1,1)' +1900000¢1,1y+2000000¢1,1)"
+1500000¢1,1)* — 5000000
= 5733761 ~ 5000000
VAN = 733761
Tass VAN OY + dade sat gl as toe sh all
Ard
sedi Jee (1
a= An(1+i}
(1+) = 1464100/ 1331000 = 1,1
i=0,1 i=10%
ital alee (2
=a-Ay
464100 — 1000000 = 464109
VO=1, / 0,1 =464100 10,1 = 4641000
ISA ete ya CaM) hall (3
Ay= A, (LtiP
Ay = 1000000 * (1,17
90000 * 1,21
Iy=a-Ay
= 1464100 - 1210000 = 254100
V.= 1/0, = 254100 0,1 = 2541000
pal eal paea
aus A waist ogy esi dui [a
1331000} 1464100/1 210000) 254100 2541000 {3
6p LinisQOTS stay li fstvety per att [ catnelly Shalt prmall siale shart gyi yal derdgedll Ayleyt
0,5
06
log 1.4641
log!
n=4
n=
a=A,(I+)"
1464100 = 100000011)"
1464100 = (1,1)
log 1,464100 =n log ( 1,1)
east dail ae 3
Toa
4000000
aL Shsciall y lawl
Cay Shall ye ental by 38d ela
6 plinisQOTS stall fstvmty pear hath / catrnelly Stal permall Bale shart gyi yal dardgedll Syl pt
025
O25
100,24
Rasa) et ye yaks Gua! Gal adally Gat pall Jab tall Agel) a
Vyas Sanh ol pall — Stl pall JS tal Aga = Apt) bcd Stell dat
Atal gilt ge
spel petal J pata! gill 0,19 — cal paca! Gab Ayala! Ag gill =972000
sil paall JS yea Alb 0,81 =972000
= = sil all Ld Syste! acl
G2 1200000 = al acl Ja Ayal Aaah
OWLS) x sik jal AS Apalalh gill = Ayshalt i coe Nga Gal Mtl ll
0,19 1200000 = ays etl) ye Ugeds Coal sHh il pall
9228000 = Spoke es) Gye Ugads cea gl Gath pill
Aglldl ele.
Td ola sill 0,8 = GLa! -Le Vi
400000% 0,8 = 4hall cle!
22320000 = 40a pLedt
Syl an -
BQ le Y) — SG cla gid! = Atl da gill
G2 80000 = Asad daci) = 320000 — 400000 = 414
'
120000 +$10000 — 140000 — 44! 0,1 +}
530000 —)5! 1,1 120000
£2 1500000 = Dae add ap! Jsscgo0 Fl
2150000 = 558)! Yaga) cAp giall
DHL Ue Lyall.
Odes + GSAS + QR ath Mla! = Akl yall
20000+ 300000 +1500000 = 4dLindl Lai
€2 1820000 = Aitcnal Ayalt
6 pd inteZOUB sAyygSy /atasedty mes clad | gestrnaly lal pel Bake sheet Epargal dyed pall ry!
QL ca
RN Gd ag a a oI Led
2280000 4 a = 1820000
2280000 ~ 1820000 = 4uul 4a. eta
€2-4100000 = 4puai Lan eta
(Dao 1 hs) Maka cag y CAaygall
wlan By / Mica! yg! = clay! ous
dhe Yi aby / 1820000 = 0.455
1820000
ae oe
€9-4000000 = 70/8
272 fem cag Shall Goo yeliiall yl cx5dal) euuY!
74f at T3leat Tia 70a = APlall Gad etal
30000 + 120000 + 724 + 4000000 = 4100000
(Ges sna) S0000- = Ths
972000
35000
110000
70000
Stoano
752 i= — 15s
652 ba — 65/—
767 ba - 765 ba — Toba
667 |» - 665 -= — 66)»
69
1327000
6 dineQOTS styl falsely pear att / cetmnelly tal prcll shale shart gyi yal derdgedll Syl
08
0,5
0,75
Os
Os
0s
Os
222M 6 jal
3200000
2015000
hap Asal cident) tl ALON oe I ee a / 2
2015 M6AO
ce LTOO0DO = 652% 291 Bhan -2618ha— 218 = gall ee
OISLZA3 oh Ayuthaya AR
2015112431
15000 CBP Chie Ge nal 49
15000 A SAL ly apll Deak Ce UR hal sed | 785
135000
45000
30600
210800
46EOO0
468000
120000
120000
Bye LN fess ae
* dene" cupeth
yaa = gall = ah =
117000= 117000 ~ 234000 =
6 pp SinisQOTS stall fstemty pear att / catrelly dtalt prcll bale shart g pie gal derdgedll Syl
2son0= B70 sap ge -
0,25 ur
dong = SRR LSE
15000 = 25000 — 40000 = BE Els sel -
m psa" cgi
351000 = = x gull = 45000 -
= inetsiao -.
0.25 351000 = ut antl
apa — gyal = yea gh
210600 = 140400 - 351000
135000 = 45000 — 30600 — 210600 = (634 fa) ee -
"Gass ue" aah
ee E2015 Ge
7
0,25 120000 =
SQOLS/L2AN pie Ss Sil os Ah A fla (|
lull gah Repel! ole pall sll
oy
5000
265000
270000
768
4d
0s 20000)
6p GinisZOU AWS fatectty ps siatll | palenally JaN pall Bale shat pyargal Teed pail Ie yl
(All Emiapall) Way) netic
=| |
0.25
al
0.35
Rad cha 4 S12
1500 ay dye tl cy a | cd
125000 akg Mabe play cea %
4g2 129000 — 2580 X50 = at ae
aga 1800 = ( 2.470 -3500 ) x $0
ops 128000 = 2500 X 50 = cious us
5500+ = 125000 — 1500 » 129000 = Jat ings
2017/10/15
00 He deel ye IB ce op Aa Mt 187
Ba 0 co Li ee be
a yin te (2
Ba DLS me
oe] om er)
699000 Sant) al see}
ASOOO) ln all at po
654000 (25) aye any |
‘@99000 [699000] Exeall 70000] 670000] Espa
4500 Supa pil hb pS Ste 786
soa Rp asl BO At a dd (3
£4:24000 ~ (1920 —2000) 300 = A 218 ag 1s
2 150 = 0-200 = B ye oe Sas ts ae —
£24500 ~{ 2470 2500) 150-~ 8 pit on ied ct oe
2or74
Rlle ation Rall sak thy AEA taal 686)
Haale ei 1 i ct ie at 2
A chad ps
A500] aka ie Shs icy ce oe 296
B spel esQOTS stay lS fstveibty pear att / cetnelly dtalt parmall bale shart gyi yal dardgedll Syl
2
sono] OUPY ABN ola tay lta
025 cally yt Al
‘ vee
w
700000,
025 UBL th AY al
BBE sens
a
72009,
5 iM RLV ay — byte) gs
a weet
“
SL cy ethyl
025 (esd
a
0.25 5 A oe A st
ae ee
3
Spl gla yi ctyeatl
0,25
0,28
05
05OTB shyyWs [atadty 5 Lat fc eeally Stadt alt Bale jLasl ppegal Ledge Suey
12*0,2¢
PAA yh py ~ MN gyi pte pa ELAR yh lal aly ga =
Dia Nb Hye pen 680000 = 40000 -
4€2 720000 = 40000 + GHOOIO = Dish) gylb Uy pak: any
Aad ge OB BLU fk Ufa ppd
20000
£2 AVODOOD = SATE Aad Ay Sl O18 = 720000
1 1600000 = S000000 * 0.4 = dius deel dys etn oe Od = Uy deed
Silat ge ONS DC yh el
2 6O0RO0 = 4000 # 0,15 = par g Uylte Jad aay
fae Spee) DA Ae Ll — Ne pel = pe
sea 320000 - ( 680K) + 600000 )— LADUOUO - Joa! tis,
ysis deal Atal ae
ps 2400000 - 1600000 -4900000 -
De Ue acl Beart DE pal +
ses 120000 - ( AO0KH) ~ )- 80000 - Bee cl
PUL, e = Puna de Puce pel +
“een - Bub, Fay Dual, ¢ - 900000 = 120000
a ae Oe ht
Tres006 Toa
2 E4000 ~ 2400000 X 11 = 248 at
Aad Sylal — Apipall papa = Abe pp»
£2 1360000 ~ 2640000 - 4000000 = Ue ppas
(PUA oe pF PS pe) - Uylele peed ppl ge
a4 160000 = | 720000 + 480000 ) ~ 1360000 =
La ay 1 al) aga) — AUP aatsalt UF pl
Nad cay + Anal atl! 264K
peat! gk + UII yall = UL Lay!
180000 + AL gyi YL ue
(fia
160000 $52 oy a eat
OF re = yee
ety er
VOQOMHD + pha! Saya? — Ala ay! O14
e sevoevene HOQDMHY — Ath ayhye 4 = Alltel ray,
VOO000 — Seats aye Oa + AMY atl =26KHOOD 5s (1) gd (2) omar
160000 + 2640000 = Lath stp Lh dy
22640000 = RD sik nd 2 Malad A lp» ga ZOOKMIOD = ALLY tl diy
7 a3 dasQOTS: stall fstvmty pear hath [ately tg peel dale
stot ping gall icy
QOL HL2YS 1 pasty" AaSall ” Lacy Ayla gt Datyall shoe]
Ol
Dana gi DEL 5
peal age 3 ett tags
30,25
2 etm Alp it
Scot cigit ada Anes Fal nye ~
an aaa cL g cpt he IyMabal cal 9 sat
oe tet ot ae
im
400099 = £2000 + 38000 = getgh Opt eyes
a
360,28 Fadia hae
sy 22 = cll Oya ahead call SS
= aeaball Syl Gig ela
as Ue ey Sh ke Sige dongs Rata ey aD Ge GB al YI dy th
. ane pT Rega ye CE A capes aad Alara OY Sal pial Sie a Od
sansa
7 4 dake2O1B sty [stanly pad yt felony alt pall Bale shyt Epcr yal bere Sur gt
08
Etbad oe helt grist dow (1
Ym ee ET aa
dug | X785000 1 OLY eased
Y=38000 + 0,2 9d
fan) gba! Alan ag
os | <2 60000-x
2 SOY
cowl! [tau [2a Te [ot
1aso00 [315500 | 29s000 | 270000 | 125000
02
9o00 | tsooa | sana | so00 | 12000
2500 10000, 12500 Ts00 12.800
157500 | s4uso0 | 313s00 | 2a3s00 | 149500 [0 a we git a
ce 100 Dd any Regie
' 1 yangal 4 I
tne00
Adapt! oA US ye (2
SND yh tt all
20,5 14,95 600000
59800
4459800 689700
Pry Ryd Qa) GUSTY My play My sell Se Kenan AYA algal oy UNIS yl, (3
Pa Magan SOlyplly
wie MLA = cag 6 yee: ta gpl! De Ge
The Al te NL! ay
123000 - 689700 + 187000= My catal tots cyt
ous JEP PSTOO = My ase cd
s FOND — AS59800 4 9SO00= My ara) tL cyl
eS ATIBI= My seat ake ccd
7 oaS takeQOTS styl fatsmibty pear att [etry Shalt prall bale shart g pie yal derdgedll Syl yt
05
05
0,25
0,25
0.25
0.25
Ps Spin yp Py Spt ht any aya gh AML SY) AMIS ln (A
ons
MeN AAA dal let LS
1130000+250000 jan gay) es +, ga as
1000-200 Fy pt gee a
82500-28500 Gy Us +e as
1100-400 pat ta
mre
wrap 9
T citi ge Spttat Sythe (5
1300 — L200 = L850 = 3 iad yi add cde
dee dele 150 —
sy] a 025 -
Tories -n2sis ef Thay | WO2s~ 315
x +— LID
RUIN wat Adley Py Rygend lg lly Py yy bell Oa Udall cian gll te la (65
T ciiglal ctiny F Uaiaal
Pyukil #——— Tig
Py cpr Unis Zabd 0 — 111600) -X
K «— Tin, 600
P2 ga diate sa 600 - Hi{Lxen0)-¥ f Pret 4—— Tis!
Yo Toon
Foi) -— Tiyl
F os g2 48000 - 180600) ={ e “a
Ze Tin 00
TG dakeQOTS stay lS fstvmty pear hath / catmwally Jhalt prmcll shale shart gyi gal derdgedll Syl
os
0,25
0,25
oT ef Bang Aagyalh Apel Aalely gy) AUS iw (7
nt sa a halt
allay sad Lats
690000 1150 600 P,
444000 740 600 P:
Madea pl) op Ms
48000 80 0 F
49500 330 150 pte Rata go ic
Stall ob a ol
340500 - < Bay
1572000 2620 600 eal tay! Las
1872000+548000
e12680- — “Thao
LT cya gta Agiy Un gna {8
TAN ye Anal Al aint
tet Ghul = gt + ike edged at Heke
ae gE ee wna
fay 700 = 100-60 200 = gael
uo a
ie a < cha
isso) | 2650 700 T ele plat duis,
157500 Shall ot esis ott
2012500 | 2875 700 MSD ae
‘2450000
2012500
aE geagall ol jp) BS hg A Lgl ld aay iis ladle
Toa Tisha