i VANX VANY I0 t CF(X)

1% 2338.77 3341.91 3000 1 1100

2% 2184.81 3097.07 2 1100
3% 2037.68 2864.65 3 1100
4% 1897.00 2643.90 4 1100
5% 1762.42 2434.12 5 1100
6% 1633.60 2234.64
7% 1510.22 2044.86
8% 1391.98 1864.21
9% 1278.62 1692.16
10% 1169.87 1528.21
11% 1065.49 1371.91
12% 965.25 1222.81
13% 868.95 1080.53
14% 776.39 944.68
15% 687.37 814.91
16% 601.72 690.89
17% 519.28 572.30
18% 439.89 458.88
19% 363.40 350.33
20% 289.67 246.40
21% 218.58 146.86
22% 150.00 51.47
23% 83.82 -39.96
24% 19.92 -127.65
25% -41.79 -211.78
26% -101.42 -292.52
27% -159.06 -370.04
28% -214.79 -444.51
29% -268.70 -516.06
30% -320.87 -584.84
CF(Y) CFa(X) CFa(Y)
300 1089.1089 297.0297
500 1078.3257 490.14802
800 1067.6492 776.47212
2200 1057.0784 2114.1568
2800 1046.6123 2664.1039
5338.7744 6341.9105 Diff
VAN 2338.7744 3341.9105 -1003
IR 1.78 2.11