Sie sind auf Seite 1von 5

15.00 20.00 10.

00

10.00 5.00 4.00 7.00 2.00 1.50 7.00

0.04
5.00
0.00

P4 = 4.0 x 0.124864 = 11.100364 P4 =


0.04

F4 = 4.0 x 1.04 = 4.16 F4 =

C1 = 11.1 + 4.16 = 15.260364 B1 =

7.00 C2 = 4.00 x 1.0816 = 4.3264 B2 =

C3 = 10 x 1.124864 = 11.24864 P4 =

C4 = 7 / 1.124864 = 6.2229745
B3 =
P4 = 2.0 x 0.16985856 = 7.2597904
0.05 B4 =

C5 = 7.26 / 1.16985856 = 6.2056993 ΣB =

C6 = 1.5 / 1.3685690504 = 1.0960353 NPV =

P4 = 7 x 0.124864 = 19.425637 BCR =


0.04499456

C7 = 19.43 / 1.4233118124 = 13.648195

ΣC = 58.01
i = 0.3

Rumus

15.0 x 0.265319 = 78.63205 A-P P = 2.0 x


0.05

15.0 x 1.04 = 15.6 P-F F = 8.052 x

78.632053 + 15.6 = 94.23205 F-P P = 5.695216 /

20 / 1.265319 = 15.80629 A-F F = 4.0 x

10.0 x 0.2166529 = 44.51822


0.05

44.518223 / 1.3159318 = 33.83019 C1 = 10 x

5.0 / 1.5394541 = 3.247905 C2 = 5 x

147.11644 F = 4.0 x

89.108131 C3 = 24.748 x

2.536127
C4 = 7

P = 2.0 x

C5 = 4.3324814 /

C6 = 1.5 /

P = 7.0 x

C7 = 12.71279 /

ΣC = 112.3756
0.2
0.25

1.8561 = 4.332481 5.695216


0.85683

1.3 = 10.4676

1.3 = 4.380935

1.8561 = 24.748 8.052


0.3

4.826809 = 48.26809 F = 15.0 x 2.71293


0.3
3.71293 = 18.56465 P = 15.0 x 0.69
0.507
1.8561 = 24.748 B1 = 156.06070118
0.3
1.3 = 32.1724 B2 = 20 / 2.197

P = 10.0 x 2.71293
1.113879
B3 = 24.355697522 / 2.8561
1.8561 = 4.332481
0.85683 B4 = 5.0 / 8.157307
1.3 = 3.332678
ΣB = 174.30457798

3.71293 = 0.403994 NVP = 61.928978699

1.197 = 12.71279
0.6591
4.826809 = 2.633788 7692061028
= 135.6465

= 20.4142

= 9.103323

= 24.3557

= 8.527607

= 0.612947

Das könnte Ihnen auch gefallen