4 12 4

12.00 6.00 3.00 8.00 1.00 6.00 3.00

1 2 3 4 5 6 7 8 9 10 11 12 13
 10.0
4

i = 0.15

Rumus

P=A P = 1.00 x 0.7490063 = 2.854978363

0.2623509

F=P F = 6.00 x 1.15 = 6.9

P=F P = 8.00 / 1.15 = 6.956521739

3.00 F=A F = 3.00 x 0.7490063 = 14.980125

0.15
14 15

C1 = 12.00 x 6.1527876 = 73.83345146

C2 = 6.00 x 5.3502501 = 32.10150063

F = 3.00 x 0.7490063 = 14.980125

0.15

C3 = 14.98 x 3.0590229 = 45.82454486

C4 = 8.00 x 2.6600199 = 21.28015904

F = 1.00 x 0.7490063 = 4.993375

0.15
C5 = 4.99 x 1.520875 = 7.594299203

C6 = 6.00 x 1.3225 = 7.935

C7 = 3.00 x 0.3225 = 6.45

0.15
C8 = 3.00 / 1.15 = 2.608695652

ΣC = 197.62765
 F = 4.00 x 1.66002 = 44.2672
0.15

B1 = 44.27 x 2.011357 = 89.03714

B2 = 12 x 1.749006 = 20.98808

B3 = 4.00 x 0.749006 = 19.9735

0.15
B4 = 14.00 / 1.15 = 12.17391

ΣB = 142.17263252

NVP = -55.45501832

BCR = 0.7193964605