4.

0
3.5 4 2.5

P4 = 2.0

F4 = 2.0

C1 = 4.566

4 3 2.0 2.5 1.9 5.0 1.9 C2 = 3

0.15 C3 = 4

C4 = 2.5

P4 = 1.9

C5 = 5.424

C6 = 5.0

P4 = 1.9

C7 = 4.338

ΣC = 24.53
x 0.520875 = 4.5664502 P4 = 3.5 x 1.3130608 = 13.24569
0.23 0.35

x 1.15 = 2.3 F4 = 3.5 x 1.15 = 4.025

+ 2.3 = 6.8664502 B1 = 13.245689 + 4.025 = 17.27069

x 1.3225 = 3.9675 B2 = 4 / 2.3130608 = 1.72931

x 1.520875 = 6.0835 P4 = 2.5 x 1.0113572 = 8.380388

0.30
/ 1.520875 = 1.6437906
B3 = 8.3803877 / 2.6600199 = 3.150498
x 0.74900625 = 5.4244589
0.26 B4 = 4.0 / 4.6523914 = 0.859773

/ 1.74900625 = 3.101452 ΣB = 23.010271

/ 3.0590228625 = 1.6345089 NPV = -1.520097

x 0.520875 = 4.3381277 BCR = 0.938032

0.22813125

/ 3.5178762919 = 1.2331667
 i = 0.25

Rumus

A-P P = 1.9 x 1.4414063 = 4.48704

0.6103516

P-F F = 8.052 x 1.25 = 10.065

F-P P = 5.695216 / 1.25 = 4.556173

A-F F = 2.0 x 1.4414063 = 11.53125

0.25

C1 = 4 x 1.5625 = 6.25

C2 = 3 x 1.25 = 3.75

P = 2.0 x 1.4414063 = 4.7232

0.6103516
C3 = 4.7232

C4 = 2.5 / 2.4414063 = 1.024

P = 1.9 x 1.4414063 = 4.48704

0.6103516
C5 = 4.48704 / 3.0517578 = 1.470313

C6 = 5.0 / 7.4505806 = 0.671089

P = 1.9 x 0.953125 = 3.7088

0.4882813
C7 = 3.7088 / 9.3132257 = 0.398229

ΣC = 15.039631
 0.2
0.25

5.695216

8.052

P = 3.5 x 3.768372 = 11.06399

1.192093
B1 = 11.0639872

B2 = 4 / 4.768372 = 0.838861

P = 2.5 x 2.051758 = 6.7232

0.762939
B3 = 6.7232 / 5.960464 = 1.127966

B4 = 4.0 / 14.55192 = 0.274878

ΣB = 13.305691693

NVP = -1.733939582

BCR = 0.8847086375