N | P—LN | (A/P 8%,) | LN×8% | (2)×(3) +(4) | Ct | (P/F, 8%,t ) | [∑(6)×(7)] ×(3) | AC(旧) =(5)+(8) |
(1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) |
1 | 3000 | 1.0800 | 560 | 3800.0 | 3000 | 0.9259 | 3000 | 6800 |
2* | 4500 | 0.5608 | 440 | 2963.6 | 4000 | 0.8573 | 3480.8 | 5444.4 |
3 | 6000 | 0.3880 | 320 | 2648.0 | 5000 | 0.7938 | 3948.2 | 6596.2 |
4 | 7500 | 0.3019 | 200 | 2464.3 | 6000 | 0.7535 | 4403.4 | 6867.7 |
5 | 9000 | 0.2505 | 80 | 2334.5 | 7000 | 0.6806 | 4847.1 | 7181.6 |
N | P—LN | (A/P, 8%,t ) | LN×8% | (2)×(3) +(4) | Ct | (P/F, 8%,t ) | [∑(6)×(7)] ×(3) | AC(新)=(5)+(8) |
(1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) |
1 | 14000 | 1.0800 | 80 | 15200.0 | 1000 | 0.9259 | 1000.0 | 16200.0 |
2 | 14000 | 0.5608 | 80 | 7931.2 | 1500 | 0.8573 | 1240.4 | 9171.6 |
3 | 14000 | 0.3880 | 80 | 5512.0 | 2000 | 0.7938 | 1474.2 | 6986.2 |
4 | 14000 | 0.3019 | 80 | 4306.6 | 2500 | 0.7350 | 1701.8 | 6008.4 |
5 | 14000 | 0.2505 | 80 | 3587.0 | 3000 | 0.6806 | 1923.5 | 5510.5 |
6 | 14000 | 0.2163 | 80 | 3108.2 | 3500 | 0.6302 | 2138.0 | 5246.2 |
7 | 14000 | 0.1921 | 80 | 2769.4 | 4000 | 0.5835 | 2347.2 | 5116.6 |
8* | 14000 | 0.1740 | 80 | 2516.0 | 4500 | 0.5403 | 2549.1 | 5065.1* |
9 | 14000 | 0.1601 | 80 | 2321.4 | 5000 | 0.5002 | 2745.9 | 5067.3 |
10 | 14000 | 0.1490 | 80 | 2166.0 | 5500 | 0.4632 | 2935.1 | 5101.1 |