... (13 ,61 6) 0 133,240 225 ,61 5 3 36, 428 IRRfTIP 9,78% 10,15% 12,97% 14,41% 15,83% NPVf EIP @ 12,25% (13 ,63 3) (3,822) 90,190 154,440 231,082 IRRf EIP 9,97% 11 ,67 % 20 ,63 % ... 0, 96 0, 96 0,59 0,72 0 ,67 0,83 0,78 0,94 0,89 Nm 2032 2033 2034 2035 20 36 2037 2038 2039 2040 2041 DSCR 1,07 1,02 1,22 1,13 1, 36 5, 96 6, 71 6, 51 7,35 7,15 ... -2.40 -1.20 0.00 1.20 2.40 3 .60 4.80 6. 00 7.20 8.40 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 Hăs Nm HăsăanătoƠnătrănăDSCR...