10% 16000 172000 250000 250000 $15,276.

28
$ -500,000
$1,336,900 $1,670,980 $2,043,340 $2,043,340
$919,503 $919,503 $919,503 $919,503
$485,548 $606,883 $742,120 $742,120
$-68,151 $144,594 $381,717 $381,717

$ -1,500,000 $ -931,293
$-68,151
$144,594
$381,717
$381,717
12%
4

$1,500,000 $244,163 $456,908 $694,031 $694,031

$1,336,900 $1,670,980 $1,676,200 $1,676,200

$586,670 $586,670 $586,670 $586,670
$485,548 $606,883 $608,779 $608,779
$264,682 $477,427 $480,751 $480,751
$-500,000
12% van $764,640
 68151 144594 381717 381717

VAN= $-1,500,000 $68,151 $144,594 $381,717 $381,717

$-1,500,000 68151 144594 381717 381717
$-809,595
$-809,595