NPV7 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

= -97 831 671,06 – 175 596,55 + 56 051 222,06= = -41 956 045,55
NPV8 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

= -41 956 045,55 – 120 978,57 + 53 077 493,80 = =11 000 469,68
NPV9 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

+

+ +

= 11 000 469,68 + 297 299,09 + 49 360 859,18 = =60 658 627,96
NPV10 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

+

+ +

-

+ +

= 60 658 627,96 - 122 386,94 + 45 871 995,64 = =106 408 236,66
NPV11 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

+

+ +

-

+ +

-

+ +

= 106 408 236,66 – 101 688,97 + 42 512 707,68 = =148 819 255,37
NPV12 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

+

+ +

-

+ +

-

+ +

-

+ +

= 148 819 255,37 – 65 679,05 + 39 499 036,39 = =188 252 612,70
NPV13 = -20 559 000 -

-

-

+ +

-

+ +

-

+ +

-

+ +

-

+ +

+

+ +

-

+ +

-

+ +

-

+ +

-

+ +

= 188 252 612,70 – 45 342,12 + 36 725 356,38 = =224 932 626,96