i

4%
n/t CF DF CF for1/A SF PW CR
1 1.040000 0.961538 1.000000 1.000000 0.961538 1.040000
2 1.081600 0.924556 2.040000 0.490196 1.886095 0.530196
3 1.124864 0.888996 3.121600 0.320349 2.775091 0.360349
4 1.169859 0.854804 4.246464 0.235490 3.629895 0.275490
5 1.216653 0.821927 5.416323 0.184627 4.451822 0.224627
6 1.265319 0.790315 6.632975 0.150762 5.242137 0.190762
7 1.315932 0.759918 7.898294 0.126610 6.002055 0.166610
8 1.368569 0.73069 9.214226 0.108528 6.732745 0.148528
9 1.423312 0.702587 10.582795 0.094493 7.435332 0.134493
10 1.480244 0.675564 12.006107 0.083291 8.110896 0.123291
11 1.539454 0.649581 13.486351 0.074149 8.760477 0.114149039259
12 1.601032 0.624597 15.025805 0.066552 9.385074 0.106552
13 1.665074 0.600574 16.626838 0.060144 9.985648 0.100144
14 1.731676 0.577475 18.291911 0.054669 10.563123 0.094669
15 1.800944 0.555265 20.023588 0.049941 11.118387 0.089941
16 1.872981 0.533908 21.824531 0.045820 11.652296 0.085820
17 1.947900 0.513373 23.697512 0.042199 12.165669 0.082199
18 2.025817 0.493628 25.645413 0.038993 12.659297 0.078993
19 2.106849 0.474642 27.671229 0.036139 13.133939 0.076139
20 2.191123 0.456387 29.778079 0.033582 13.590326 0.073582

i p
4% 8000000
n/t
11 0.114149 13.48635140788
12 0.106552 15.02580546419
13 0.100144 16.62683768276
14 0.094669 CARA 1 18.29191119007
15 0.089941 719528.80297 20.02358763767
16 0.08582 21.82453114318
17 0.082199 23.69751238891
18 0.078993 25.64541288446
19 0.076139 27.67122939984
20 0.073582 29.77807857584
 i p
4% 8000000
n/t
11
12
13
14
15
16
17
18
19
20

13.4863514079
15.0258054642
CARA 2 16.6268376828
146335290 18.2919111901
20.0235876377
21.8245311432
23.6975123889
25.6454128845
27.6712293998 CARA 3
29.7780785758 238224628.61