2 40 38 39 42 45 60 22 34 3 3 80 70 153 150 100 100 42 37 42 42 283 288 283 288 1,025 714 311 313 5 2 2 5 5 5 0 0 0
12 8 2 CF 2 CF CF 18 2 CF 1 1 CF CF 0 8 5 8 2 5 5 12 15 10 3 2 9 2 5 0 12 0 CF 3 5 5 3 2 53 3 8 3 5
2 95 5 580 10 1,850 30 1,200 45 450 15 750 20 1,195 80 880 0 250 15 430 10 3,840 45 3,840 45 3,500 1,200 2,650 600 850 850 790 110 50 2,650 60 300 40 300 80 2,650 20 10 10
165 95 65 CF CF CF 16 2 CF 20 80 160 15 40 95 80 30 15 45 10 20 215 65 40 80 10 165 1 50 110 160 110 50 160 160 80 80
2 410 430 780 900 1,100 1,500 60 40 30 30 700 800 50 100 2,600 2,200 4,740 4,300 900 900 700 800 530 660 5,570 5,500 5,570 5,500 9,000 200 7,200 1,800 200 1,200 180 30 600 90 510 40 550 220 330
120 400 500 CF CF 16 1 13 CF 550 400 180 400 90 40 400 50 100 120 200 450 200 90 500 240 120 30 30 30 30 30 CF 440 80 700 180 800 360 40 400 200 900 700200 2,400 2,600200 100 200
2,900 2,600 2,180 1,950 720 650 680 670 40 20
80 540 2,700 15 2 2,900 2,600 300 2,860 2,620 240 2,180 1,950 680 670 40 20 60 240 300 240 300 0.880 2,860 2,320 2,900 0.8 540 2,620 2,080 2,600 0.8 540 0.8 0.2 540 0.2540 0 2,700
10,000 8,000 2,000 1,980 20 3,600 1,000 3,400 800 1,000 600 8,000 0 8,000 0 0 8,000 8,000 0 8,000
50 4,980 9,960 99.6 17 2 8,000 8,000 3,600 1,000 3,400 3,600 3,600 1,000 1,000 3,400 1,400 2,000 1,980 1,980 9,980 5,000 4,980 9,980 5,000 4,980 5,000 10,000 0.550 0.5 4,980 0.54,980 0 9,960 9,960 10,000 9,960 10,000 0.99699.6 0.4 100 99.6
7,800 7,500 5,960 5,840 1,840 1,660 1,540 1,520 300 140 7,200 30
47 3,860 19 2 7,800 7,500 300 7,500 7,360 140 5,960 5,840 1,540 1,520 300 140 160 140 300 140 300 0.466 47 7,500 3,666 7,800 0.47 3,834 7,360 3,525 7,500 0.47 3,835 0.46666 0.47 3,834 3,835 7,500 7,800 140 300 3,860 7,360 7,500 140 300 3,860 7,200 7,200 140 300 3,860 20
D C 5 40,000 20,000 34,000 5 0 0 50 1 2 3 4 5 6 0.94 1.83 2.67 3.46 4.21 6
5,000 4 1,050 CF 6 1 2 CF 1 2 3 4 5 In 40,000 40,000 40,000 40,000 40,000 Out 34,000 34,000 34,000 34,000 34,000 1,000 1,000 1,000 1,000 1,000 20,000 4,000 40,000 34,000 4,000 38,000 2,000 1,000 1,000 CF40,00038,000 150 4,0005,000 40,00034,000 150 4,00050 5,000 CF 5,000 1 2 3 4 5 In 5,000 5,000 5,000 5,000 5,000 Out 20,000 20,000 CF 5,000 NPV5,0004.2120,0001,050 20,0005,0004
5 2,000 10 0 5 2,500 5 0 5 700 800 1 2 3 4 5 10 0.91 1.74 2.49 3.17 3.79 40 10
1,620 540 426.6 2 1 4 2,500 800 2,0001,000 2,00010 5 1,000 1,000800200 20040 80 2,500 800 801,620 CF 700 200 500 1 2345 120 120 120 120 120 In 700 700 700 700 700 Out 280 280 280 280 280 CF 540 1 2 345 In 540 540 540 540 540 Out 1,620 NPV5403.791,620426.6
40 800 480 180 100 NPV 30 200 40 10 3 3.17 800 600 0 0 8 4 4 300
124 183.8 CF 18 1 15 CF 800 760 480 180 100 40 40 16 24 CF 24 100 124 CF CF 600 300 800 800 8 4 400 400 300 100 100 40 CF 250 150 600 4 100 800 10 50 200 40 80 50 40 20 CF 1 234 40 20 20 20 20 In 300 200 200 200 200 Out 600 80 80 80 80 NPV140 20 200 80 3.17 260 600 40 300 183.8
D 1 1 X Y X 0.6 Y 0.4 2 X 6 Y 9 3 7 5 X 3 Y 2 10 3 7 5 5 10 3.79 In 1 234567 CF CF CF CF CF X3 X3 X3 X3 X3 Y2 Y2 Y2 Y2 Y2 Out 1 X6 Y9 D 100 D 40
11,900 CF CF 19 2 3 CF NPV NPV 1 234567 In 3 3 3 3 3 Out 6 2 NPV3 3.796 5.37 1 234567 In 2 2 2 2 2 Out 9 2 NPV2 3.799 1.42 2 NPV 5.37 0.6 1.42 0.42.654 NPV 2.654 10.1 2 1 1.19 NPV 2 NPV NPV 1.19 X 2 NPV 5.37 Y 2 NPV 1.42