Scribd Logo
Upload

Welcome to Scribd!

  • Hannajfgjhnf

    Uploaded by

    Ahamed Mostaque
    3 views5 pages
    jngfjngfjnfgnj

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    jngfjngfjnfgnj

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    3 views5 pages

    Hannajfgjhnf

    Uploaded by

    Ahamed Mostaque
    jngfjngfjnfgnj

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 5

    Foglio1

    H
    G
    i
    i2
    M
    g
    I-g/(1+g)

    5
    8
    0.80%
    1.00%
    9
    0.02930224
    -0.01875274

    1
    4
    1
    2
    1
    0
    8

    300
    1200
    300
    600
    300
    0
    2400

    8
    0
    1
    2
    1
    4
    1

    0.24
    0
    0.03
    0.06
    0.03
    0.12
    0.03

    Pagina 1

    Anni
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13

    Foglio1

    Importi ak
    300
    1200
    300
    600
    300
    0
    2400
    300
    900
    2700
    900
    900
    2100

    Residuo (n-1)
    0.00
    363.00
    1494.07
    1975.45
    2835.83
    2997.54
    3300.59
    6690.78
    8458.85
    8946.12
    12823.55
    15111.00
    15304.91

    Da pagare
    300.00
    1563.00
    1794.07
    2575.45
    3135.83
    2997.54
    5700.59
    6990.78
    9358.85
    11646.12
    13723.55
    16011.00
    17404.91

    Pagamenti
    0.00
    328.23
    161.47
    231.79
    658.52
    269.78
    171.02
    0.00
    1965.36
    1048.15
    1235.12
    3362.31
    1566.44

    Pagina 2

    Residuo
    300
    1234.77
    1632.60525
    2343.66164
    2477.30616
    2727.76181
    5529.57404
    6990.78459
    7393.49099
    10597.9729
    12488.428
    12648.6883
    15838.4707

    Coefficienti bk
    0
    0.21
    0.09
    0.09
    0.21
    0.09
    0.03
    0
    0.21
    0.09
    0.09
    0.21
    0.09

    Foglio1

    Anni

    Capitale
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    31
    32
    33
    34
    35

    Interessi
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    Rata
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    Residuo
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    0.00

    29
    30
    31
    32
    33
    34
    35

    Pagina 3

    Foglio1

    Pagamenti
    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
    30
    31
    32
    33
    34
    35

    0
    328.23
    161.466453
    231.790711
    658.524422
    269.778641
    171.017754
    0
    1965.35836
    1048.15117
    1235.11925
    3362.30955
    1566.44216
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    Acquisti
    300
    900
    2700
    900
    900
    2100
    0
    300
    900
    2700
    900
    900
    2100
    0
    300
    900
    2700
    900
    900

    Differenza
    CF
    Pagamenti
    300
    -15838.4707
    0
    571.77
    328.23
    328.23
    2538.53355
    161.466453 161.466453
    668.209289
    231.7907114 231.790711
    241.475578
    658.5244221 658.524422
    1830.22136
    269.7786407 269.778641
    -171.017754
    171.0177538 171.017754
    300
    0
    0
    -1065.35836
    1965.358364 1965.35836
    1651.84883
    1048.151168 1048.15117
    -335.119252
    1235.119252 1235.11925
    -2462.30955
    3362.309552 3362.30955
    533.557843
    1566.442157 1566.44216
    0
    0
    300
    -4%
    0
    900
    0
    2700
    0
    900
    0
    900
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    Pagina 4

    Foglio1

    Acquisti
    300
    900
    2700
    900
    900
    2100
    0
    300
    900
    2700
    900
    900
    2100
    0
    300
    900
    2700
    900
    900

    Differenza
    300
    571.77
    2538.53355
    668.209289
    241.475578
    1830.22136
    -171.017754
    300
    -1065.35836
    1651.84883
    -335.119252
    -2462.30955
    533.557843
    0
    300
    900
    2700
    900
    900
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    -15304.91
    300
    900
    2700
    900
    900
    -25%

    Pagina 5

    You might also like