Payback, Tir, Vpl

Embed Size (px)

Citation preview

  • 7/31/2019 Payback, Tir, Vpl

    1/73

    .3.61.3.61

    5:;45;6:5:;45;6:

  • 7/31/2019 Payback, Tir, Vpl

    2/73

    !7039.0,

    -079:7,/0:2, 34;,1E-7.,

    ,3,20394/0:2 34;4574/:94

    4257,/034;48 06:5,203948

    -079:7,/0:2, 1,

    !740948/0 70/:4/0.:8948

    6:84 /0:2,025708,

    650;615:;45;6650;615:;45;6

    5.,45.,4 /0/0 ,59,,59, 4:4: 3;089203943;08920394 FF 441,941,94 /0/0 8080 02570,702570,7 70.:784870.:7848 ;8,3/4;8,3/4 4-9074-907-0301J.48-0301J.48 1:9:7481:9:748

  • 7/31/2019 Payback, Tir, Vpl

    3/73

    !7039.0,

    ',47/4',47/430743074

    34%025434%0254

    3E80/03;08920394

    %,,/008.4394

    :4/0,,

  • 7/31/2019 Payback, Tir, Vpl

    4/73

    !7039.0,

    361..

    4

  • 7/31/2019 Payback, Tir, Vpl

    5/73

    !7039.0,

    361..

    ":09,,/0/08.4394:8,7

  • 7/31/2019 Payback, Tir, Vpl

    6/73

    :;61"769;51.1:;61"769;51.1

    A,2047702:307,46:0807,A,2047702:307,46:0807,

    4-9/,02:84,9073,9;44-9/,02:84,9073,9;4

    '.. 1 :065;6%,,J32,/097,9;/,/0$!%,,J32,/097,9;/,/0$!

    :894F/4!43/07,/4/0,59,!:894F/4!43/07,/4/0,59,!

  • 7/31/2019 Payback, Tir, Vpl

    7/73

    !7039.0,

    !,7, 6:0 48 ;,4708 24309E748 80 947302 06:;,0390802 /10703908 /,9,8 507J4/48 /0 90254 F 30.088E74,/49,780 :2, 9,, /0 /08.4394 6:0 54/0 80703903//, .424 :2 .:894 /0 45479:3/,/0

    A 3/1070390 1,,780 02 40 4: /,6: , :2 2H8 80 , 9,, /0 /08.4394147 :, , 34 20824 507J4/4 /0 :2 2H8

    .36916596!6'476.36916596!6'476

    02540254

    H8H8,42H8,42H8

  • 7/31/2019 Payback, Tir, Vpl

    8/73

    !7039.0,

    !6;.6!6;.6

    %,,/0/08.4394547!07J4/4/0

    %0254

    !' ',47!7080390

    ' ',47:9:74

    !% ',47/,8!7089,08:,8

    33 2074/0!07J4/48/0%02542074/0!07J4/48/0%0254

  • 7/31/2019 Payback, Tir, Vpl

    9/73

    !7039.0,

    96:6476:;6:96:6476:;6: %,, /0 08.4394 3./0 84-70 4 ,59, 3.,,5.,/4 !' 473,3/4 4 ;,47 /48 :748 6:0 807E 842,/4,4 ,59, 3., !' 708:9,3/4 34 439,390 '

    4 12 /0 .,/, 507J4/4 48 :748 8074 3.47547,/48 ,4,59, 882 5,7, 48 507J4/48 80:3908 48 :748 8074.,.:,/48 84-70 4 949, /4 ,59, 2,8 48 :7483.47547,/48

    %,, /0 08.4394 3./7E 802570 84-70 4 ;,47,.:2:,/4 348 507J4/48 ,39074708 894 F ,59, 3., 2,8:748

  • 7/31/2019 Payback, Tir, Vpl

    10/73

    !7039.0,

    96:6476:;6:96:6476:;6:

    '!''!'33

    9,,/0/08.43949,,/0/08.4394

    !'!'

    33

    ######

    9,,/0/08.4394F,5.,/,9,,/0/08.4394F,5.,/,,4.,59,3.,!'5,7,4,4.,59,3.,!'5,7,4572074507J4/4,5,797/4572074507J4/4,5,797/4507J4/4F.,.:,/484-70;,47507J4/4F.,.:,/484-70;,47,.:2:,/4!':748/4,.:2:,/4!':748/4507J4/40,8828:.088;,20390507J4/40,8828:.088;,20390

  • 7/31/2019 Payback, Tir, Vpl

    11/73

    !7039.0,

    4730.5164730.516!07J4/4

    !' 3 ' 3'

    ' '

    !07J4/4

    !' 3 ' 3'

    ' ' ,59, :748 439,390

    7094!07J4/4807094!07J4/480

    !'3!'3''

    ''

    ''

  • 7/31/2019 Payback, Tir, Vpl

    12/73

    !7039.0,

    #9507.:943.:#9507.:943.:

    ' !' 3

    '!'

    3

  • 7/31/2019 Payback, Tir, Vpl

    13/73

    !7039.0,

    33 !'!' '' $$

    3036:5.5096:3036:5.5096:

    064#064#

    !' ',47/4.,59,,5.,/4$%0.,5,7,974.,/083,

    3 %0254/,,5.,44:32074/0507J4/48 %,,/0/08.4394.425489,'',47/42439,390

    %0.,8:8,/,8%0.,8:8,/,8

  • 7/31/2019 Payback, Tir, Vpl

    14/73

    !7039.0,

    %:63516#96/34.:%:63516#96/34.:

    ":,6:07574-02,701070390,4;,47/4/30743490254.438/07,342J324.42;,7E;08!''!7089,08:,84:/1070390803

    425,9-,7,8&3/,/08/0%0254/,%,,/008.43940/4!07J4/43

    $04:741472038,457,43/0;08070220808439,74,7,2,/4:4/0,,

    &84/0O72:,8%,-0,8E6:3,!4:!,3,.0

    0137,8;,7E;08/4!74-02,0137,8;,7E;08/4!74-02,

  • 7/31/2019 Payback, Tir, Vpl

    15/73

    !7039.0,

    9006:9006:,/48!'320808,2,.:,7'

    #'

    446:07.4257,7:2.,77434;4/,6:,208083$0457042E24,807/0802-48,/4147/0'6:,394!'00/0;07E/05489,7403:21:3/4/03;0892039486:08008507,703/,,42H8

    #'!5.,3/402:2,3.46:05,,,4,346:,394:2,50884,

    907E,.:2:,/4,413,/0,348

    #'

    ":,,2047,9073,9;,5,7,6:02902.43/08/0,5.,7/3074,,4,3470.0-07404:/,6:,,34840

    #

  • 7/31/2019 Payback, Tir, Vpl

    16/73

    !7039.0,

    !73.5,.,7,.907J89., F41:4/0.,,0397,/,8203488,J/,8

    /070.:78486:025479,0348O4:.74

    53:15:;45;6:53:15:;45;6:

    02548

    $:-899:4/006:5,203948 .4257,7:2,2E6:3,34;,4:.4393:,7.42,,39,

    ,3,20394/0:234;4574/:94 ,3,74574/:944:4

    4/073,4 ,:942,9,74:34/05,79,203948,/23897,9;48

    6:84 .4257,74:34:2,025708,.43.4770390

    !07290!07290 ,;,,7,;,,7 ,9073,9;,8,9073,9;,8 /10703908/10703908 /0/0 /0.808/0.808 /0/0,4.,4,4.,4 /0/0 70.:784870.:7848

  • 7/31/2019 Payback, Tir, Vpl

    17/73

    !7039.0,

    0503/03908 5,7, 80 3;0897 34 574094 E, 30.088/,/0 /0 80 3;0897 572074 34 574094

    :9:,20390 .:/03908 , 454 504 574094 25., 3, 7004 ,:942E9., /4 574094

    3/0503/039083/0503/03908 57409485740948 802802 303:2,303:2, 70,470,40397003970 88

    '76:1#96;6:'76:1#96;6:

  • 7/31/2019 Payback, Tir, Vpl

    18/73

    !7039.0,

    !7404/48:48/0,,

    ;,,4/48:48/0,,

    E.:4/,%,,/008.4394

    8.4,/,2047,9073,9;,/03;08920394,97,;F8/4:84/09F.3.,8!'!0%#

    3E80/0$038-/,/0

    ;.7.:5.53:1;.7.:5.53:1

    5:;45;6:5:;45;6:

  • 7/31/2019 Payback, Tir, Vpl

    19/73

    !7039.0,

    '050.:7.9..3.61'050.:7.9..3.61

    5:;45;61.7;.35:;45;61.7;.3

    !08.439,/4

    ',47!7080390J6:/4'!

    %,,39073,/0#094734%#

    !$2508!$2508

  • 7/31/2019 Payback, Tir, Vpl

    20/73

    !7039.0,

    5.3:.5164#96;65.:.5.3:.5164#96;65.:.

    479:.479:.'4.H089E0,23,3/4,5488-/,/0/0,/6:77:234;406:5,2039434;,47/0#890

    06:5,203945745.,7E:2,0.4342,/0#547,34 .42,8948/024/04-7,02,3:9034'4.H/434/,025708,6:078,-07800880574094/4

    54394/0;89,13,3.074/0;0807,574;,/44:34.:894/0.,59,/08:,025708,F/0,4,34

  • 7/31/2019 Payback, Tir, Vpl

    21/73

    !7039.0,

    6479.1!6.85.6479.1!6.85.

    !704/0,6:84

    .4342,8,3:,8.4224/04-7,

    0570.,4/,34;,2E6:3,,348

    :894/0,59,,,4208908/,/4802248/0;0248.,.:,74:4/0,,;70/4574094

  • 7/31/2019 Payback, Tir, Vpl

    22/73

    !7039.0,

    '03/,8J6:/,8

    ':.747:9408508,8507,.43,8

    '03/,8/23897,9;,8:97,8

    %0570.,402479,4%#03/,$4.,:.74J6:/4

    0570.,4:4/0,,507,.43,3;089203948

    9;44,59,/074

    :4/0,,;70

    '!%#'!%#!!

    !!

    361..9361..9

    34 34 34 343

  • 7/31/2019 Payback, Tir, Vpl

    23/73

    !7039.0,

    361..9361..9 :4/0,,;70F-9/4

    % 254894/0#03/, :4/0,,507,.43, 3;089203948 :4/0,,;70

    -,80/0.E.:4/4254894/0#03/,/0;0

    .438/07,7,8/08508,8/0/0570.,40,2479,4 438/07,483;089203948109489,39402,9;4

    5072,30390.424.,59,/074

  • 7/31/2019 Payback, Tir, Vpl

    24/73

    !7039.0,

    %% ,7338,7338 0147001470 39070893907089 %,08%,08 0570.,9430570.,943,3/,3/ 2479,9432479,943 :.74:.74 39083908 /48/48 :748:748 25489482548948 84-7084-70 44 :.74:.740570.,40570.,4 00 2479,42479,4

    !0729!0729 ,4,4 3;089/473;089/47 20/720/7 ,, 5071472,3.05071472,3.0 /,/, 025708,025708, 0202907248907248 /0/0 1:41:4 /0/0 .,,.,, 0547,3/40547,3/4 -,8.,20390-,8.,20390 ,,

    .,5,./,/0.,5,./,/0 /0/0 07,407,4 /0/0 70.:784870.:7848 /48/48 ,9;48,9;48 /,/,025708,025708,

    ''

  • 7/31/2019 Payback, Tir, Vpl

    25/73

    !7039.0,

    ''

    '$"&$

    &$%!#&%' $!$$!#$ %

    43.:/0570.,40,2479,4

    "'.79.161.:5;694."'.79.161.:5;694.

  • 7/31/2019 Payback, Tir, Vpl

    26/73

    !7039.0,

    34 34 34 34 34 34

    .4342,8/0,, 0570.,4

    :.743908/482548948

    #0$

    :.74J6:/4 0570.,4

    3;08920394

    !704/,E6:3,

    :894/0389,,4

    :4/0,,;70

    #254894/0#03/,$4397-:4$4.,

    &'#&$4257,/04;,E6:3,#

  • 7/31/2019 Payback, Tir, Vpl

    27/73

    !7039.0,

    #&473:#&473:

    ,.:,,.:, 44 3207432074 /0/0 507J4/48507J4/48 6:06:0 ,, 025708,025708,0;,0;, 5,7,5,7, 70.:507,770.:507,7 44 80:80: 3;089203943;08920394

  • 7/31/2019 Payback, Tir, Vpl

    28/73

  • 7/31/2019 Payback, Tir, Vpl

    29/73

    !7039.0,

    A 1E.07E5/4 480:.E.:402-47,34.438/07048:48/0,,,5O84507J4/4/0!,-,.04;,47/4/307434

    90254

    80:.79F74/0,.09,4089E,/4,4320742E24/0507J4/48/013/43457O574574094/03;08920394":,394

    203472047

    8;,4708/0:48/0,,54/074807:,84:/107039083,8:.0884/0507J4/48

    #&473:#&473:

    ,.:,,.:, 44 3207432074 /0/0 507J4/48507J4/48 6:06:0 ,, 025708,025708, 0;,0;, 5,7,5,7, 70.:507,770.:507,744 80:80: 3;089203943;08920394

  • 7/31/2019 Payback, Tir, Vpl

    30/73

    !7039.0,

    #:065;.16#:065;.16

    0254

    3;08920394

    :48/0,,:,85,7,,348

    %,,/008.4394,4,34

    2F94/42F94/4 /4/4 !! 54/054/0 9,2-F29,2-F2 807807 ,57247,/4,57247,/46:,3/46:,3/4 3.:J2483.:J248 44 .43.094.43.094 /4/4 ;,47;,47 /4/4 /3074/3074 34349025490254 884884 FF 10941094 3434 2F94/42F94/4 /4/4 !! $%$%6:06:0 .,.:,.,.:, 44 9025490254 /0/0 !! ,:89,3/4,:89,3/4 4848 1:481:48 /0/0.,,.,, 547547 :2,:2, 9,,9,, /0/0 /08.4394/08.4394

  • 7/31/2019 Payback, Tir, Vpl

    31/73

    !7039.0,

    !08.439,/4!08.439,/4

    & &$% &&$%

    !! 089E03970,3404,34.42454/02484-807;,7089E03970,3404,34.42454/02484-807;,75041:4/0.,,,.:2:,/4,:89,/45041:4/0.,,,.:2:,/4,:89,/4

    8829024888290248

    !,348!,348

  • 7/31/2019 Payback, Tir, Vpl

    32/73

    !7039.0,

    .369#9:5;816#.369#9:5;816#

    A4708:9,/4/,/10703,039704;,47/48:48/0,,97,/48,4507J4/43.,04;,47/43;08920394

    '!'! 4

    '!025708,089,7,4-903/4:270947342,476:0470947342J3240/4,574;,7,4574094

    '!

    025708,089,7,4-903/4:270947340,9,20390:,,470947342J3240/4807,3/10703900270,4,4574094

    '!025708,089,7,4-903/4:27094734203476:0470947342J3240/470574;,7,4574094

    '!'!

    99

    3399

    99

    4

  • 7/31/2019 Payback, Tir, Vpl

    33/73

    !7039.0,

    !' !% 3 $

    '03.:1.#'03.:1.#

    $0,8F70147/05,,203948548907,/4834;847/,.,.:,/47,34,5,70.06:,6:072038,02

    $0,8F70147,390.5,/,/0;024831472,7.,.:,/47,/9,3/4034;847,5,70.07E3,5,790310747,5,,;7,

    ,84,.,.:,/47,0890,5747,2,/,5,7,,8F70,390.5,/,34;847080903,:2,8F70548907,/,-,89,/9,704/08,5,70.07E

    %0.,8,80702:9,/,8

    !' ',47/413,3.,20394

    3 2074/05,,203948

    %,,/0/08.4394.42548945,7,413,3.,20394

    !% ',47/0.,/,5,,2039470.0-20394

  • 7/31/2019 Payback, Tir, Vpl

    34/73

    !7039.0,

    &8,3/4,,.:,/47,3,3.07,!$ ;,47/0

    ;,47 ;,47 ;,47 ;,47

    ;,47 9,,/0/08.4394

    1 !'

    424'!4574094/0;0807,.094

    &'!

    ,3:,20390'!

    3/0

    '!

    '!

  • 7/31/2019 Payback, Tir, Vpl

    35/73

    !7039.0,

    &6363;95.;.73.#&6363;95.;.73.#

    /,7,2,/4:4/0,,F480:390

    $$ ;,47/0;,47/0

    ;,47;,47 32074/032074/0

    9,,/0/08.43949,,/0/08.4394

    11 !'!'

    424'!4574094807E,.094424'!4574094807E,.094

  • 7/31/2019 Payback, Tir, Vpl

    36/73

    !7039.0,

    '..5;95.1%;6956'%'..5;95.1%;6956'%

    A,9,,/0/08.43946:09473,4'!/48:48/0,,:,,074

    A,9,,/07094734/43;08920394,80770,,/4021:34/48:48/0,,57409,/485,7,41:9:74

    %#%#99

    3399

    99

    '!'!

  • 7/31/2019 Payback, Tir, Vpl

    37/73

    !7039.0,

    9;9610;.69;9610;.616#96;616#96;6

    %#%,,J32, 025708, 089,7, 4-903/4 :2, 9,, /0 7094734

    0,9,20390 :, 9,, /0 7094734 2J32, 0/,807, 3/1070390 02 70,4 ,4 574094

    %#%,,J32, 025708, 089,7, 4-903/4 :2, 9,, /0 7094734

    2,47 6:0 , 9,, /0 7094734 2J32, 0/,

    ,574;,7, 4 574094

  • 7/31/2019 Payback, Tir, Vpl

    38/73

    !7039.0,

    9;9610;.69;9610;.616#96;616#96;6

    %#%,,J32,

    025708,089,7,4-903/4:2,9,,/07094734

    203476:0,9,,/070947342J32,0/,70574;,7,4574094

    -807;,4 :9,4 /, %# 574/: 708:9,/48 06:;,03908 /4 '! 3,

    7,3/0 2,47, /48 .,848 4 039,394 4 .E.:4 /, %# 54/0 ,5708039,7574-02,8 ,F-7.48 0 /0503/0 /0 5O90808 6:0 302 802570 84 ;07/,/07,8!47 088, 7,4 , 9047, .438/07, 4 '! .424 2F94/4 8:50747 %#

  • 7/31/2019 Payback, Tir, Vpl

    39/73

    !7039.0,

    47364736

    $4:450,!4/,7,2,/4:4/0,,F480:390

    9025490254

    ,, !'!' ;,47/0;,47/0 $$ !%!% ;,47/0;,47/0

    33 32074/032074/0

    %#%#

    424%#4574094807E,.094424%#4574094807E,.094

    5,7,48507J4/48/0,,3485,7,48507J4/48/0,,348547507J4/4.:894/0.,59,547507J4/4.:894/0.,59,

  • 7/31/2019 Payback, Tir, Vpl

    40/73

    !7039.0,

    ,, $$ ;,47/0;,47/0

    ;,47 ;,47 /0/0

    3207432074 /0/0

    11 #### %#%#

    :97,1472,/080.,.:,7,%#:97,1472,/080.,.:,7,%#

    424%#4574094807E,.094424%#4574094807E,.094

  • 7/31/2019 Payback, Tir, Vpl

    41/73

    !7039.0,

    &8,3/4.,.:,/47,13,3.07,$ ;,47/0

    ;,47 ;,47 ;,47 ;,47

    ;,47 9,,/0/08.4394

    1 '!

    424'!%#

    &'!!#%#

    ,3:,20390

    '!

    '!

    '!F,5742,/,20390:,,0745476:0.438/07,248,503,8:2,.,8,/0.2,34.25:94/,9,,/0/08.4394

  • 7/31/2019 Payback, Tir, Vpl

    42/73

    !7039.0,

    %A$ '%$ $'%$

    !$!$ $25./,/04.438/07,481:48/0.,,,5O84507J4/4/05,-,.

    E.:47E5/4 4.438/07,4.:894/4/30743490254

    !$% $25./,/04.438/07,481:48/0.,,,5O84507J4/4/05,-,.

    E.:47E5/4

    438/07,4.:894/4/3074

    3490254

    '#!#$%"&438/07,4.:894/4/30743490254430.0,/F,/076:0,,-84:9,#0,J89.4548.438/07,6:0481:48J6:/48/0.,,84

    70,5.,/48,4.:8942F/4/0.,59,/,025708,

    %%##%#438/07,4.:894/4/30743490254

    29,082,902E9.,86:,3/441:4/0.,,34F.43;03.43,42:9470,J89.4548.438/07,6:0481:48J6:/48/0.,,8470,5.,/48,9,,39073,/07094734/4574094

    #$&$%A$$'$%%$

  • 7/31/2019 Payback, Tir, Vpl

    43/73

    !7039.0,

    !07290!07290 0,23,70,23,7 44 25,.9425,.94 /0/0 ;,7E;08;,7E;08

    700;,3908700;,3908 3,3, ,3E80,3E80 /0/0 ;,-/,/0;,-/,/0 /0/0:2:2 574094574094

    53:1&5:/31.153:1&5:/31.1

  • 7/31/2019 Payback, Tir, Vpl

    44/73

    !7039.0,

    WW :894/48257F89248:894/48257F89248

    WW :894/4,59,!7O574:894/4,59,!7O574WW :894F/4!43/07,/4/0,59,:894F/4!43/07,/4/0,59,

    !!

    &'"#'&'"#'

  • 7/31/2019 Payback, Tir, Vpl

    45/73

    !7039.0,

    -09;4-09;4,2,74;,47/0207.,/4/4.,59,/48,2,74;,47/0207.,/4/4.,59,/485745709E748/,025708,5745709E748/,025708,

    43:394/09;48507,.43,8J6:/4843:394/09;48507,.43,8J6:/48

    9;4507,.43,J6:/49;4%49,9;4507,.43,J6:/49;4%49, !,88;4/0!,88;4/0

    :3.43,20394:3.43,20394!,88;4/0:3.43,20394!,88;48026:034E!,88;4/0:3.43,20394!,88;48026:034E3./H3.,/0:7483./H3.,/0:748

    145:;9.65.509.145:;9.65.509.

    43.094/0,59,43.094/0,59,

  • 7/31/2019 Payback, Tir, Vpl

    46/73

    !7039.0,

    43.094/0,59,43.094/0,59,

    !,88;47.:,390!,88;47.:,390

    -7,08477039088023./H3.,/0:748

    !,88;4/0:3.43,20394 4730.0/4708439,8,!,,7

    2548948,!,,7$,E748,!,,7

    -7,0847703908.423./H3.,/0:748

    257F89248/0:794!7,4

  • 7/31/2019 Payback, Tir, Vpl

    47/73

    !7039.0,

    !,88;4/0:3.43,20394!,88;4/0:3.43,20394

    #0,E;0,434!7,4#0,E;0,434!7,4

    9;424-,/49;424-,/4

    0570.,4.:2:,/,0570.,4.:2:,/,

    9;424-,/4J6:/49;424-,/4J6:/4

    3;089203948107/4:97489;483;089203948107/4:97489;48

    9;4507,.43,J6:/49;4507,.43,J6:/4

    650;61.7;.3650;61.7;.3

    9;447703909;44770390

  • 7/31/2019 Payback, Tir, Vpl

    48/73

    !7039.0,

    .3.56#.;9465.3.3.56#.;9465.3

    9;47.:,390

    #0,E;0,!7,4!072,30390

    3;089203948

    24-,/4

    107/4

    %49,9;4

    !,88;47.:,390

    J;0,!7,4!,97234J6:/4

    ,59,

    #0807;,8

    :.748.:2:,/48

    %49,!,88;4 !

  • 7/31/2019 Payback, Tir, Vpl

    49/73

    !7039.0,

    .3.56.3.56

    #.;9465.3:;.16#.;9465.3:;.169;4

    7.:,390!,88;4/0:3.43,20394

    #0,E;0,!7,4!072,30390

    3;089203948

    24-,/4107/4

    %49,9;4

    !,88;4

    257F89248!7,4

    J;0,!7,4!,97234J6:/4

    ,59,

    #0807;,8:.748.:2:,/48

    %49,!,88;4!

  • 7/31/2019 Payback, Tir, Vpl

    50/73

    !7039.0,

    .3.56.3.56

    #.;9465.3:;.16#.;9465.3:;.169;4

    7.:,390!,88;4/0

    :3.43,20394

    #0,E;0,!7,4

    !072,30390

    %49,9;4

    !,88;4

    257F89248!7,4

    J;0,!7,4

    !,97234J6:/4

    %49,!,88;4!

  • 7/31/2019 Payback, Tir, Vpl

    51/73

    !7039.0,

    .3.56.3.56

    #.;9465.3:;.16#.;9465.3:;.16

    9;4

    7.:,390!,88;4/0

    :3.43,20394

    #0,E;0,!7,4

    !072,30390

    %49,9;4

    !,88;4

    257F89248

    :794!7,4 434!7,4

    ,59,!7O574

    7/3E7,8

    !7010703.,8

    %49,!,88;4!

  • 7/31/2019 Payback, Tir, Vpl

    52/73

    650;61.7;.3650;61.7;.3

    !#A$%$

    !%#"&

    %'!#

    "&

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    53/73

    :;61.7;.3:;61.7;.3

    257F89248

    ,59,!7O574

    //

    00

    9;4507,.43,

    J6:/4

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    54/73

    00 :894/4,59,!7O574:894/4,59,!7O574 3/;/,203943/;/,20394// :894/43/;/,20394:894/43/;/,20394 6:9!,97234J6:/46:9!,97234J6:/4%% J6:49,/0254894/0#03/,4397-:4$4.,J6:49,/0254894/0#03/,4397-:4$4.,

    :;61.7;.3:;61.7;.3

    0/0/

    090/;07,048941,59,090/;07,048941,59,!! :894F/4!43/07,/4/0,59,:894F/4!43/07,/4/0,59,

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    55/73

    :;61.7;.3:;61.7;.3

    J6:/4/02548948J6:/4/02548948

    43904390 !,79!,79

    ,59,!7O574,59,!7O574

    257F89248257F89248

    %49,%49,

    :894:894

    #08:9,/4#08:9,/4

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    56/73

    :;61.7;.3:;61.7;.3

    WW AA ,, 9,,9,, 7010703.,7010703., .4397,.4397, ,, 6:,6:, ,, 9,,9,,39073,39073, /0/0 70947347094734 /0;0/0;0 807807 .425,7,/,.425,7,/,

    WW AA ,, 9,,9,, /0/0 /08.4394/08.4394 6:06:0 /0;0/0;0 807807,5.,/,,5.,/, 5,7,5,7, 8080 .,.:,7.,.:,7 44 ;,47;,475708039057080390 /0/0 :2:2 !74094!74094 4:4: 0O.40O.4

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    57/73

    !7039.0,

    .3.56.3.56

    #.;9465.3:;.16#.;9465.3:;.16

    5.,08

    9;48J6:/48

    ! !

    .09413,3.,203948

    7038J;/,:894:748/

    ,59,!7O574:894702:307,4/48,.4389,80

    %%

    ##

  • 7/31/2019 Payback, Tir, Vpl

    58/73

    :;61.7;.3:;61.7;.3 25708,25708, 8O8O 574547.43,574547.43, 70947347094734 ,48,48 80:880:85745709E7485745709E748 6:,3/46:,3/4 ,, 9,,9,, 39073,39073, /0/0 70947347094734 %#%#

    6:06:0 80:880:8 9;489;48 J6:/48J6:/48 574547.43,2574547.43,2 147147 8:507478:50747,4,4

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    59/73

    :;616479:;46:;616479:;46

    / %

    /:894/4.,59,/0907.0748,5O8482548948

    :894/4.,59,/0907.0748,3908/482548948

    %J6:49,/482548948

    !

    ,5488::2.:894/0.,59,/0907.0748,3908/48010948

    97-:9E748/047:3/4/4,3,20394/0/0-H39:708803/48:,,J6:49,/02548948/0#$

    /

    !7039.0,

    ; 1 ; ; 1 ;

  • 7/31/2019 Payback, Tir, Vpl

    60/73

    0301J.48.,0301J.48., 02540254

    :.74507,.43,:.74507,.43, 0853,3.07,80853,3.07,8 ## #$#$

    :.74J6:/4:.74J6:/4

    /0/0

    .4342,/0254894.4342,/0254894

    /0/0

    :;616479:;46:;616479:;46

    !7039.0,

  • 7/31/2019 Payback, Tir, Vpl

    61/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796

    :"9159.::"9159.:

    !! ,59,8809!7.34/0,59,8809!7.34/0

  • 7/31/2019 Payback, Tir, Vpl

    62/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796

    :"

    9159.::"

    9159.:

    !!

    8717287172 71-71-

    7171%,,;70/078.4%,,;70/078.4--09,09,

    7272#03/20394/4207.,/4#03/20394/4207.,/4

  • 7/31/2019 Payback, Tir, Vpl

    63/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796:"9159.::"9159.:

    8717287172 71-71-

    7171

    --7272

    7272 #71#71

    02540254 ,, /080,/080, .,.:,7.,.:,7 44 .:894.:894 /0/0 8:,88:,8

    ,08,08 47/3E7,847/3E7,8 8,-03/48,-03/48080 6:06:0 ,, 9,,9,, $0.$0.FF /0/0 44 J3/.0J3/.0 4;085,4;085, FF /0/0 00 44

    80:80: -09,-09, FF /0/0

  • 7/31/2019 Payback, Tir, Vpl

    64/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796

    :"

    9159.::"

    9159.: ##

    WW #8.4#8.4 /0/0 07.,/407.,/4 3434 /;0781.E;0/;0781.E;0

    %03/H3.,%03/H3., /,/, ,4,4 /0/0 :2,:2, 025708,025708, 2:/,72:/,7 :394:394.42.42 44 207.,/4207.,/4

    %548/0#8.4%548/0#8.4

    WW #8.43/;/:,#8.43/;/:, /;0781.E;0/;0781.E;0

    850.J1.4850.J1.4

  • 7/31/2019 Payback, Tir, Vpl

    65/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796:"9159.::"9159.: ##

    09,09, 7088;487088;48

    09,09, 01038;4801038;48

    09,09, 3,/43,/4

    09,/0:2,409,/0:2,4

    0//,/0;4,9/,/0/,,40270,4,4207.,/40//,/0;4,9/,/0/,,40270,4,4207.,/4,.43E74,.43E74

  • 7/31/2019 Payback, Tir, Vpl

    66/73

    !7039.0,

    :894/4,59,!7O574:894/4,59,!7O574

    087/3E7,8087/3E7,8 !!44

    4;085,4;085,

    --

    --

    ----

  • 7/31/2019 Payback, Tir, Vpl

    67/73

    !7039.0,

    :894/4,59,!7O574:894/4,59,!7O574

    09,09,49023,849023,8 8080

    073073

    $,3989,$,3989, ,44,8/,6,44,8/,6%0085%0085 7,.07,.0

    %002,747900890%002,747900890 8.48.4

    $,/,$,/, 09900990

    '47'47 '!'! .748419.748419

  • 7/31/2019 Payback, Tir, Vpl

    68/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796

    :#9950.::#9950.:

    5555!3!3

    55 :894/,4!7010703.,:894/,4!7010703.,

    55 ;/03/457010703.,;/03/457010703.,

    !3!3 ',47,80770.0-/450,02884/,4',47,80770.0-/450,02884/,4!7010703.,;70/094/,8,8/08508,8/0.44.,4!7010703.,;70/094/,8,8/08508,8/0.44.,4:3/07793:3/07793

    ; 1 ; 3 # ; 1 ; 3 #

  • 7/31/2019 Payback, Tir, Vpl

    69/73

    !7039.0,

    :;616.7;.3#9796:;616.7;.3#9796:#9950.::#9950.:

    02540254

    ,, 5488:5488: ,08,08 57010703.,857010703.,8 6:06:0 5,,25,,2/;/03/48/;/03/48 /0/0 ## 547547 ,4,4 803/4803/4 44 ;,47;,47 :39E74:39E74

    /,/, ,4,4 304.,/4304.,/4 0202 -48,-48, 3434 24203942420394 /0/0 ##":,":, 44 .:894.:894 /,/, ,4,4 57010703.,57010703., /,/, 8,-03/48,-03/46:06:0 8080 0,0, 02970297 34;,834;,8 ,08,08 57010703.,857010703.,8 3.47707E3.47707E0202 :2:2 .:894.:894 /0/0 :3/07793:3/07793 /0/0

    5555!3!3

    5#5#5#5# 55

  • 7/31/2019 Payback, Tir, Vpl

    70/73

    !7039.0,

    303616303616

    E.:4/4:894/,8087/3E7,8E.:4/4:894/,8087/3E7,8 E.:4/4:894/,808!7010703.,8E.:4/4:894/,808!7010703.,8

    090723,4/,/0.,/,4390/0,59,090723,4/,/0.,/,4390/0,59,

    !43/07,4/489038,.2,!43/07,4/489038,.2,

    WW E.:4/4:894/48257F89248J;/,8E.:4/4:894/48257F89248J;/,8

    9,5,89,5,8

  • 7/31/2019 Payback, Tir, Vpl

    71/73

    !7039.0,

    02540254,.:,74/,025708,.438/07,3/4,.:,74/,025708,.438/07,3/4,80:3900897:9:7,/0.,59,,80:3900897:9:7,/0.,59,257F8924!7010703.,257F8924!7010703.,

    07/3E7,07/3E7,

    //5588//5588

  • 7/31/2019 Payback, Tir, Vpl

    72/73

    !7039.0,

    WW :8942F/4/480257F89248:8942F/4/480257F89248WW %,,$0.%,,$0.

    WW 3/.04;085,3/.04;085,

    WW 09,-09,-

    WW 6:49,/0/0#03/,$4.,6:49,/0/0#03/,$4.,WW !704304.,/40248,/,,457010703.,!704304.,/40248,/,,457010703.,

    WW 924/;/03/485,48547,4924/;/03/485,48547,4

    !0/0!0/080.,.:,74!80.,.:,74!

    07.J.407.J.4 ,, &$&$ $$ 5488:5488: ,, 80:39080:390 0897:9:7,0897:9:7, /0/0 .,59,.,59,

    208208 0202 0257F892480257F89248 208208 /0/0 ,08,0857010703.,857010703.,8 00 208208 /0/0 ,08,08 47/3E7,847/3E7,8 ;,47;,47/0/0 ;74;74 9,3949,394 /,/, ,4,4 57010703.,57010703., 6:,3946:,394 /,/, 47/3E7,47/3E7, FF/0/0 438/070438/070 ,3/,,3/, ,8,8 80:390880:3908 31472,0831472,08

  • 7/31/2019 Payback, Tir, Vpl

    73/73

    ! 9

    % '#$ !,79.5,4

    :894,3908/4254894

    :894,5O8254894

    4397-:45,7,,2F/,543/07,/,

    257F89248/ 08!7010703.,85 087/3E7,88 %49,

    :894/,47/3E7,%,,$0.71 '$!72 09,- 8717271-

    :894/,4!7010703.,;/03/485474 ',47/0207.,/4/,4 5

    !/%/5588

    !

    &!&$