LUAS 10 HA

Yr 230,000,000.00 23,000,000.00
Ta 17,000,000.00
Tb 18,000,000.00
I 23,000,000.00 10ha 2,300,000.00
C 78,000,000.00 10ha 7,800,000.00
e 5,000,000.00 1ha 5,000,000.00
r 5
i 0.03
Sa 8,000,000.00 2 4,000,000.00

Ta (1+i)^r-a 18,576,359.00
Tb (1+i)^r-a 18,540,000.00
(((1+i)^r)-1)/i 5.31
I*(((1+i)^r-1)/i 122,110,123.63
C(1+i)^r-a 8,778,968.72
Sa(1+i)^r-a 4,370,908.00
(e*(((1+i)^r-1))/i 26,545,679.05
((1+i)^r)-1 0.16

LEV 894,878,388