6%

-10000000 0 0 6000000 6000000 8000000

20000000 3000000 4000000 5000000 6000000 8000000
16000000 4000000 5000000 8000000 3000000 3000000

Tmar 16% 16% 16% 16% 16% 16% 16%

1 2 3 4 5 6 7
-30000000 6720000 6720000 6720000 6720000 6720000 6720000 6720000
-30000000 7000000 7210000 7426300 7649089 7878561.67 8114918.52 8358366.08
-30000000 0 0 9000000 9000000 9000000 9000000 9000000

-30000000 5793103.448 4994054.7 4305219.57 3711396.18 3199479.46 2758171.95 2377734.44

-30000000 6034482.759 5358204.52 4757716.08 4224523.76 3751085.75 3330705.45 2957436.74
-30000000 0 0 5765919.06 4970619.88 4285017.14 3693980.29 3184465.77

19% 19% 19% 19% 19% 19%

0 1 2 3 4 5 6
-2000000 1500000 750000 -1625000 1500000 750000 375000
-2000000 0 625000 0 625000 0 2625000

-2000000 1260504.202 529623.614 -964300.7 748003.127 314287.028 132053.373

-2000000 0 441353.012 0 311667.97 0 924373.612
 5037715.7 4752561.98 5978065.38 5768343.061

16% 16% 16%

8 9 10
6720000 6720000 6720000
8609117.06 8867390.57 9133412.29
9000000 9000000 9000000
Van TIR
2049771.07 1767044.03 1523313.82 2479288.6552342 2%
2625999.86 2331706.78 2070394.81 7442256.5137973 5%
2745229.11 2366576.82 2040152.43 -948039.4953096 -1%

Van TIR
20170.6463 0%
-322605.41 -4%