Sunteți pe pagina 1din 2

an

inv
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

120

vb
713000 -

611000
609167
607339.5
605517.48
603700.93
601889.83
600084.16
598283.9
596489.05
594699.58
592915.49
591136.74
589363.33
587595.24
585832.45

0.16

0.003 ch
1833
275500
1827.501
276051
1822.0185 276603.1
1816.5524 277156.31
1811.1028 277710.62
1805.6695 278266.04
1800.2525 278822.57
1794.8517 279380.22
1789.4672 279938.98
1784.0988 280498.86
1778.7465 281059.86
1773.4102 281621.98
1768.09 282185.22
1762.7857 282749.59
1757.4974 283315.09

0.002 Vnit
551
335500
552.102
333116
553.2062 330736.4
554.31262 328361.17
555.42124 325990.31
556.53208 323623.78
557.64515 321261.58
558.76044 318903.68
559.87796 316550.07
560.99772 314200.73
562.11971 311855.63
563.24395 309514.76
564.37044 307178.11
565.49918 304845.65
566.63018 302517.36

SYD
0.125
0.1166667
0.1083333
0.1
0.0916667
0.0833333
0.075
0.0666667
0.0583333
0.05
0.0416667
0.0333333
0.025
0.0166667
0.0083333

AM
89125
83183.333
77241.667
71300
65358.333
59416.667
53475
47533.333
41591.667
35650
29708.333
23766.667
17825
11883.333
5941.6667

VNt
246375
249932.67
253494.73
257061.17
260631.97
264207.12
267786.58
271370.35
274958.41
278550.73
282147.3
285748.1
289353.11
292962.32
296575.7

Tp
39420
39989.227
40559.157
41129.788
41701.116
42273.139
42845.853
43419.256
43993.345
44568.116
45143.568
45719.696
46296.498
46873.971
47452.112

VNdt
296080
293126.77
290177.24
287231.38
284289.19
281350.64
278415.73
275484.43
272556.73
269632.61
266712.06
263795.07
260881.61
257971.68
255065.25

NCF
-713000
296080
293126.77
290177.24
287231.38
284289.19
281350.64
278415.73
275484.43
272556.73
269632.61
266712.06
263795.07
260881.61
257971.68
255065.25

NCF
-713000
-416920
-123793.2
166384.01
453615.4
737904.59
1019255.2
1297671
1573155.4
1845712.1
2115344.7
2382056.8
2645851.9
2906733.5
3164705.2
3419770.4

Fa (i=21,5%) NCFA
1
-713000
0.8230453 243687.24
0.6774035 198565.11
0.5575338 161783.61
0.4588755 131803.45
0.3776753 107369.01
0.3108439 87456.128
0.2558386 71229.488
0.2105667 58007.858
0.173306 47235.705
0.1426387 38460.032
0.1173981 31311.48
0.0966239 25488.914
0.0795259 20746.835
0.0654534 16885.12
0.0538711 13740.645

NCFA
-713000
-469312.8
-270747.7
-108964
22839.406
130208.42
217664.55
288894.03
346901.89
394137.6
432597.63
463909.11
489398.02
510144.86
527029.98
540770.62