np

3250
n

Me
ce=
94
0.6
M
P
Pr=P*randament
750 40.0051 3.140446 2.669379
1000 187.8382 19.66069 16.71159
1250
1500
1750
2000
2250
2500
2750
3000
3300

nm
5000

190.6621
192.6418
193.7772
194.0683
193.5151
192.1178
189.8761
186.7902
181.9727

Pe
40

24.94533
30.2452
35.49404
40.62556
45.57349
50.27155
54.65347
58.65298
62.85428

ca
1.14

alfa
2.05
pmax

PSI
19

21.20353
25.70842
30.16993
34.53172
38.73746
42.73082
46.45545
49.85503
53.42613

0.331613

0.34164197

pt i01 =2.5
2.5
i02
v
Prul
Pa
Prul+Pa
Pr=P*randament v
Pr=P*randament
750 8676.164 376.9311 10182741 10183118
20.14412477 7746.575
20.14412477
1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

11568.22
14460.27
17352.33
20244.38
23136.44
26028.49
28920.55
31812.6
34704.66
38175.12

750
1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

i02
v
8676.164
11568.22
14460.27
17352.33
20244.38
23136.44
26028.49
28920.55
31812.6
34704.66
38175.12

502.5749
628.2186
753.8623
879.506
1005.15
1130.793
1256.437
1382.081
1507.725
1658.497

24136868
47142319
81461928
1.29E+08
1.93E+08
2.75E+08
3.77E+08
5.02E+08
6.52E+08
8.67E+08

2.5
Pr=P*randament
20.14412
29.2071
38.76156
48.39795
57.70667
66.27815
73.7028
79.57104
83.47331
85
83.1196

24137370
47142948
81462682
1.29E+08
1.93E+08
2.75E+08
3.77E+08
5.02E+08
6.52E+08
8.67E+08

29.20709556
38.7615635
48.39794813
57.70666897
66.27814556
73.70279742
79.5710441
83.47330511
85
83.11959728

10328.77
12910.96
15493.15
18075.34
20657.53
23239.73
25821.92
28404.11
30986.3
34084.93

1E+09
900000000
800000000
700000000
600000000

beta
1.05

io3
2.8
v
Pr=P*randament
750 7746.575 20.14412

500000000

29.20709556
38.7615635
48.39794813
57.70666897
66.27814556
73.70279742
79.5710441
83.47330511
85
83.11959728

1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

10328.77
12910.96
15493.15
18075.34
20657.53
23239.73
25821.92
28404.11
30986.3
34084.93

750
1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

io4
v
6197.26
8263.014
10328.77
12394.52
14460.27
16526.03
18591.78
20657.53
22723.29
24789.04
27267.95

n
750
1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

io5
v
5290.344
7053.792
8817.24
10580.69
12344.14
14107.58
15871.03
17634.48
19397.93
21161.38
23277.51

29.2071
38.76156
48.39795
57.70667
66.27815
73.7028
79.57104
83.47331
85
83.1196
3.5
Pr=P*randament
20.14412
29.2071
38.76156
48.39795
57.70667
66.27815
73.7028
79.57104
83.47331
85
83.1196

400000000
300000000
200000000
100000000
0
80.167759
160.33552
240.50328
320.67104
400.83879
481.00655
561.17431
641.34207
721.50983
801.67759
881.84535
962.01311
1042.1809
1122.3486
1202.5164
1282.6841
1362.8519
1443.0197
1523.1874
1603.3552
01683.5229
1763.6907
1843.8585
1924.0262
2084.3617
2164.5295
2004.194
2244.6972
2405.0328
2485.2005
2324.865
2565.3683
2725.7038
2805.8716
2645.536
2886.0393
2966.2071
3046.3748
3126.5426
3206.7104
3286.8781
3367.0459
3447.2136
3527.3814
3607.5492
3687.7169
3767.8847
3848.0524
3928.2202
4008.3879
4088.5557
4168.7235
4248.8912
4409.2267
4489.3945
4329.059
4569.5623
4729.8978
4810.0655
4890.2333
4970.4011
5050.5688
4649.73
5130.7366
5210.9043
5291.0721
5371.2398
5451.4076
5531.5754
5611.7431
5691.9109
5772.0786
5852.2464
5932.4142
6012.5819
6092.7497
6172.9174
6253.0852
6413.4207
6493.5885
6333.253
6573.7562
6734.0917
6814.2595
6653.924
6894.4273
7054.7628
7134.9305
6974.595
7215.0983
7295.2661
7375.4338
7455.6016
7535.7693
7615.9371
7696.1049
7776.2726
7856.4404
7936.6081
8016.7759
8096.9436
8177.1114
8257.2792
8337.4469
8417.6147
8497.7824
8577.9502
8738.2857
8818.4535
8658.118
8898.6212
9058.9568
9139.1245
8978.789
9219.2923
9379.6278
9459.7956
9539.9633
9620.1311
9700.2988
9299.46
9780.4666
9860.6343
9940.8021
10101.138
10181.305
10020.97
10261.473
10341.641
10421.809
10501.976
10582.144
10662.312
10822.647
10902.815
10742.48
10982.983
11063.151
11143.318
11223.486
11303.654
11383.822
11544.157
11624.325
11463.99
11704.493
11784.661
11864.828
11944.996
12025.164

icv1

icv2
0
3.31

v1
0

750
1000
1250
1500
1750
2000
2250
2500
2750
3000
3300

4.1
Pr=P*randament
20.14412
29.2071
38.76156
48.39795
57.70667
66.27815
73.7028
79.57104
83.47331
85
83.1196
100000
90000
80000
70000
60000

0
1.8

0
5467.069486
7289.425982
9111.782477
10934.13897
12756.49547
14578.85196
16401.20846
18223.56495
20045.92145
21868.27795
24055.10574

60000
50000
40000
30000
20000
10000
0
0

500

1000

gama=
0.87
Pm

rr
224
VCR1

49.19405 35.91999485

icvk
2.92

k
0.035

icv1

A
2.084775

icv2
3.31

Mp
82

icv3

1.91

Ga
920

icv4

1.27

icv5

0.93

0.72

io4
3.5 io5
4.1 io5
5
v
Pr=P*randament
v
Pr=P*randamentv
Pr=P*randament
6197.26 20.14412477 5290.344136 20.14412477 22.8741573 20.14412477
8263.014
10328.77
12394.52
14460.27
16526.03
18591.78
20657.53
22723.29
24789.04
27267.95

29.20709556
38.7615635
48.39794813
57.70666897
66.27814556
73.70279742
79.5710441
83.47330511
85
83.11959728

7053.7922
8817.240227
10580.68827
12344.13632
14107.58436
15871.03241
17634.48045
19397.9285
21161.37655
23277.5142

29.20709556
38.7615635
250
48.39794813
57.70666897
200
66.27814556
73.70279742
79.5710441
150
83.47330511
85
100
83.11959728

30.4988764
38.1235955
45.7483146
53.3730337
60.9977528
68.6224719
76.247191
83.8719101
91.4966292
100.646292

29.20709556
38.7615635
48.39794813
57.70666897
66.27814556
73.70279742
79.5710441
83.47330511
85
83.11959728

50
0
0

500

1000

1500

2000

2500

Series1
Series11
seria 2
seria 3
seria 4

seria 3
seria 4
seria5

7134.9305
7215.0983
7295.2661
7375.4338
7455.6016
7535.7693
7615.9371
7696.1049
7776.2726
7856.4404
7936.6081
8016.7759
8096.9436
8177.1114
8257.2792
8337.4469
8417.6147
8497.7824
8577.9502
8738.2857
8818.4535
8658.118
8898.6212
9058.9568
9139.1245
8978.789
9219.2923
9379.6278
9459.7956
9539.9633
9620.1311
9700.2988
9299.46
9780.4666
9860.6343
9940.8021
10101.138
10181.305
10020.97
10261.473
10341.641
10421.809
10501.976
10582.144
10662.312
10822.647
10902.815
10742.48
10982.983
11063.151
11143.318
11223.486
11303.654
11383.822
11544.157
11624.325
11463.99
11704.493
11784.661
11864.828
11944.996
12025.164
12105.332
12185.499
12265.667
12345.835
12426.003
12586.338
12666.506
12506.17
12746.674
12826.841
12907.009
12987.177
13067.345
13147.512
13307.848
13388.016
13227.68
13468.183
13548.351
13628.519
13708.687
13788.855
13869.022
14029.358
14109.526
13949.19
14189.693
14269.861
14350.029
14430.197
14510.364
14590.532
14750.868
14831.035
14911.203
14991.371
15071.539
14670.7
15151.706
15231.874
15312.042
15472.377
15552.545
15392.21
15632.713
15712.881
15793.049
15873.216
15953.384
16033.552
16193.887
16274.055
16113.72
16354.223
16434.391
16514.558
16594.726
16674.894
16755.062
16835.229
16915.397
16995.565
17075.733
17236.068
17316.236
17396.404
17476.571
17556.739
17155.9
17636.907
17717.075
17797.242
17957.578
18037.746
17877.41
18117.914
18198.081
18278.249
18358.417
18438.585
18518.752
18679.088
18759.256
18598.92
18839.423
18919.591
18999.759
19079.927
19160.094
19240.262
19400.598
19480.765
19320.43
19560.933
19641.101
19721.269
19801.436
19881.604
19961.772
20122.107
20202.275
20041.94
20282.443
20362.611
20442.779
20522.946
20603.114
20683.282
20843.617
20923.785
20763.45
21003.953
21084.121
21164.288
21244.456
21324.624
21404.792
21484.959
21565.127
21645.295
21725.463
21885.798
21965.966
21805.63
22046.134
22126.301
22206.469
22286.637
22366.805
22446.972
22607.308
22687.476
22527.14
22767.644
22847.811
22927.979
23008.147
23088.315
23168.482
23328.818
23408.986
23248.65
23489.153
23569.321
23649.489
23729.657
23809.824
23889.992
24050.328
24130.495
23970.16
24210.663
24290.831
24370.999
24451.166
24531.334
24611.502
24771.838
24852.005
24691.67
24932.173
25012.341
25092.509
25172.676
25252.844
25333.012
25493.347
25573.515
25413.18
25653.683
25733.851
25814.018
25894.186
25974.354
26054.522
26134.689
26214.857
26295.025
26375.193
26535.528
26615.696
26455.36
26695.864
26776.031
26856.199
26936.367
27016.535
27096.703
27257.038
27337.206
27176.87
27417.374
27497.541
27577.709
27657.877
27738.045
27818.212
27978.548
28058.716
27898.38
28138.883
28219.051
28299.219
28379.387
28459.554
28539.722
28700.058
28780.225
28619.89
28860.393
28940.561
29020.729
29100.896
29181.064
29261.232
29421.568
29501.735
29581.903
29662.071
29742.239
29341.4
29822.406
29902.574
29982.742
30143.077
30223.245
30062.91
30303.413
30383.581
30463.748
30543.916
30624.084
30704.252
30784.419
30864.587
30944.755
31024.923
31185.258
31265.426
31105.09
31345.594
31425.761
31505.929
31586.097
31666.265
31746.433
31906.768
31986.936
32067.104
32147.271
32227.439
31826.6
32307.607
32387.775
32467.942
32628.278
32708.446
32548.11
32788.613
32868.781
32948.949
33029.117
33109.284
33189.452
33349.788
33429.955
33269.62
33510.123
33590.291
33670.459
33750.626
33830.794
33910.962
34071.298
34151.465
33991.13
34231.633
34311.801
34391.969
34472.136
34552.304
34632.472
34792.807
34872.975
34712.64
34953.143
35033.311
35113.478
35193.646
35273.814
35353.982
35434.149
35514.317
35594.485
35674.653
35834.988
35915.156
35754.82
35995.324
36075.492
36155.659
36235.827
36315.995
36396.163
36556.498
36636.666
36476.33
36716.834
36797.001
36877.169
36957.337
37037.505
37117.672
37278.008
37358.176
37197.84
37438.343
37518.511
37598.679
37678.847
37759.014
37839.182
37999.518
38079.685
37919.35
38159.853
38240.021
38320.189
38400.357
38480.524
38560.692
38721.028
38801.195
38640.86
38881.363
38961.531
39041.699
39121.866
39202.034
39282.202
39442.537
39522.705
39362.37
39602.873
39683.041
39763.208
39843.376
39923.544
40003.712
40083.879

icv3

icv4
0
1.5

v2
0
10053.33
13404.44
16755.56
20106.67
23457.78
26808.89
30160
33511.11
36862.22
40213.33
44234.67

icv5
0
0.89

1.1

v3
0
12064
16085.33333
20106.66667
24128
28149.33333
32170.66667
36192
40213.33333
44234.66667
48256
53081.6

v4

v5

0
16450.90909
21934.54545
27418.18182
93936.539
93748.666
93560.793
93372.92
93185.047
32901.81818
92997.174
92809.301
92621.428
92433.555
92245.682
92057.809
91869.935
91682.062
91494.189
91306.316
91118.443
90930.57
90742.697
90554.824
90366.951
90179.078
89991.205
89803.332
38385.45455
89615.459
89427.585
89239.712
89051.839
88863.966
88676.093
88488.22
88300.347
88112.474
87924.601
87736.728
87548.855
87360.982
87173.108
86985.235
86797.362
86609.489
43869.09091
86421.616
86233.743
86045.87
85857.997
85670.124
85482.251
85294.378
85106.505
84918.632
84730.758
84542.885
84355.012
84167.139
83979.266
83791.393
83603.52
83415.647
83227.774
49352.72727
83039.901
82852.028
82664.155
82476.282
82288.408
82100.535
81912.662
81724.789
81536.916
81349.043
81161.17
80973.297
80785.424
80597.551
80409.678
80221.805
80033.932
79846.058
54836.36364
79658.185
79470.312
79282.439
79094.566
78906.693
78718.82
78530.947
78343.074
78155.201
77967.328
77779.455
77591.581
77403.708
77215.835
77027.962
76840.089
76652.216
60320
76464.343
76276.47
76088.597
75900.724
75712.851
75524.978
75337.105
75149.231
74961.358
74773.485
74585.612
74397.739
74209.866
74021.993
73834.12
73646.247
73458.374
73270.501
65803.63636
73082.628
72894.755
72706.881
72519.008
72331.135
72143.262
71955.389
71767.516
71579.643
71391.77
71203.897
71016.024
70828.151
70640.278
70452.404
70264.531
70076.658
69888.785
72384
69700.912
69513.039
69325.166
69137.293
68949.42
68761.547
68573.674
68385.801
68197.928
68010.054
67822.181
67634.308
67446.435
67258.562
67070.689
66882.816
66694.943
66507.07
66319.197
66131.324
65943.451
65755.578
65567.704
65379.831
65191.958
65004.085
64816.212
64628.339
64440.466
64252.593
64064.72
63876.847
63688.974
63501.101
63313.228
63125.354
62937.481
62749.608
62561.735
62373.862
62185.989
61998.116
61810.243
61622.37
61434.497
61246.624
61058.751
60870.877
60683.004
60495.131
60307.258
60119.385
59931.512
59743.639
59555.766
59367.893
59180.02
58992.147
58804.274
58616.401
58428.527
58240.654
58052.781
57864.908
57677.035
57489.162
57301.289
57113.416
56925.543
56737.67
56549.797
56361.924
56174.051
55986.177
55798.304
55610.431
55422.558
55234.685
55046.812
54858.939
54671.066
54483.193
54295.32
54107.447
53919.574
53731.7
53543.827
53355.954
53168.081
52980.208
52792.335
52604.462
52416.589
52228.716
52040.843
51852.97
51665.097
51477.224
51289.35
51101.477
50913.604
50725.731
50537.858
50349.985
50162.112
49974.239
49786.366
49598.493
49410.62
49222.747
49034.874
48847
48659.127
48471.254
48283.381
48095.508
47907.635
47719.762
47531.889
47344.016
47156.143
46968.27
46780.397
46592.524
46404.65
46216.777
46028.904
45841.031
45653.158
45465.285
45277.412
45089.539
44901.666
44713.793
44525.92
44338.047
44150.173
43962.3
43774.427
43586.554
43398.681
43210.808
43022.935
42835.062
42647.189
42459.316
42271.443
42083.57
41895.697
41707.823
41519.95
41332.077
41144.204
40956.331
40768.458
40580.585
40392.712
40204.839
40016.966
39829.093
39641.22
39453.347
39265.473
39077.6
38889.727
38701.854
38513.981
38326.108
38138.235
37950.362
37762.489
37574.616
37386.743
37198.87
37010.996
36823.123
36635.25
36447.377
36259.504
36071.631
35883.758
35695.885
35508.012
35320.139
35132.266
34944.393
34756.52
34568.646
34380.773
34192.9
34005.027
33817.154
33629.281
33441.408
33253.535
33065.662
32877.789
32689.916
32502.043
32314.17
32126.296
31938.423
31750.55
31562.677
31374.804
31186.931
30999.058
30811.185
30623.312
30435.439
30247.566
30059.693
29871.82
29683.946
29496.073
29308.2
29120.327
28932.454
28744.581
28556.708
28368.835
28180.962
27993.089
27805.216
27617.343
27429.469
27241.596
27053.723
26865.85
26677.977
26490.104

0
20332.58427
27110.11236
33887.64045
40665.16854
47442.69663
54220.22472
60997.75281
67775.2809
74552.80899
81330.33708
89463.37079

v1

31374.804
31186.931
30999.058
30811.185
30623.312
30435.439
30247.566
30059.693
29871.82
29683.946
29496.073
29308.2
29120.327
28932.454
28744.581
28556.708
28368.835
28180.962
27993.089
27805.216
27617.343
27429.469
27241.596
27053.723
26865.85
26677.977
26490.104
26302.231
26114.358
25926.485
25738.612
25550.739
25362.866
25174.993
24987.119
24799.246
24611.373
24423.5
24235.627
24047.754
23859.881
23672.008
23484.135
23296.262
23108.389
22920.516
22732.643
22544.769
22356.896
22169.023
21981.15
21793.277
21605.404
21417.531
21229.658
21041.785
20853.912
20666.039
20478.166
20290.292
20102.419
19914.546
19726.673
19538.8
19350.927
19163.054
18975.181
18787.308
18599.435
18411.562
18223.689
18035.816
17847.942
17660.069
17472.196
17284.323
17096.45
16908.577
16720.704
16532.831
16344.958
16157.085
15969.212
15781.339
15593.466
15405.592
15217.719
15029.846
14841.973
14654.1
14466.227
14278.354
14090.481
13902.608
13714.735
13526.862
13338.989
13151.116
12963.242
12775.369
12587.496
12399.623
12211.75
12023.877
11836.004
11648.131
11460.258
11272.385
11084.512
10896.639
10708.765
10520.892
10333.019
10145.146
9957.2732
9769.4001
9581.527
9393.6539
9205.7809
9017.9078
8830.0347
8642.1616
8454.2885
8266.4155
8078.5424
7890.6693
7702.7962
7514.9231
7327.0501
7139.177
6951.3039
6763.4308
6575.5578
6387.6847
6199.8116
6011.9385
5824.0654
5636.1924
5448.3193
5260.4462
5072.5731
4884.7
4696.827
4508.9539
4321.0808
4133.2077
3945.3347
3757.4616
3569.5885
3381.7154
3193.8423
3005.9693
2818.0962
2630.2231
2442.35
2254.4769
2066.6039
1878.7308
1690.8577
1502.9846
1315.1116
1127.2385
939.36539
751.49231
563.61924
375.74616
187.87308
0

v1
v2
v3
v5
v4

1000

1500

2000

2500

200

3000

400

600

800 1000 1200 1400 1600 1800

3500

f
0.017

n'
2950

M
P

2500

Series1
Series11
seria 2
seria 3
seria 4

3000

3500

n''
2150

r
1.372093

seria 3
seria 4
seria5

v1
v2
v3
v4
v5

1800 2000 2200 2400 2600 2800 3000 3200 3400 3600