Vous êtes sur la page 1sur 2

Tabela Iznos sadanje vrednosti neto novanih prihoda penice

Godina Ukupan prihod Trokovi pri Neto novani prihod Diskontni faktor Diskontovana vred.
rednovnoj proizvodnji 1/(1,14)n
1 1,212,000.00 644,389.75 567,610.25 0.87719 497,902.04
2 1,212,000.00 644,389.75 567,610.25 0.76947 436,759.06
3 1,212,000.00 644,389.75 567,610.25 0.67497 383,119.89
4 1,212,000.00 644,389.75 567,610.25 0.59208 336,070.68
5 1,212,000.00 644,389.75 567,610.25 0.51937 294,799.74
6 1,212,000.00 644,389.75 567,610.25 0.45559 258,597.55
7 1,212,000.00 644,389.75 567,610.25 0.39964 226,839.76
8 1,212,000.00 644,389.75 567,610.25 0.35056 198,981.45
9 1,212,000.00 644,389.75 567,610.25 0.30751 174,545.83
10 1,212,000.00 644,389.75 567,610.25 0.26975 153,112.86
11 1,212,000.00 644,389.75 567,610.25 0.23662 134,307.94
12 1,212,000.00 644,389.75 567,610.25 0.20756 117,813.18
13 1,212,000.00 644,389.75 567,610.25 0.18207 103,344.80
14 1,212,000.00 644,389.75 567,610.25 0.15971 90,653.03
15 1,212,000.00 644,389.75 567,610.25 0.1401 79,522.20
16 1,212,000.00 644,389.75 567,610.25 0.12289 69,753.62
17 1,212,000.00 644,389.75 567,610.25 0.1078 61,188.38
18 1,212,000.00 644,389.75 567,610.25 0.09456 53,673.23
19 1,212,000.00 644,389.75 567,610.25 0.08295 47,083.27
20 1,212,000.00 644,389.75 567,610.25 0.07276 41,299.32
21 1,212,000.00 644,389.75 567,610.25 0.06383 36,230.56
22 1,212,000.00 644,389.75 567,610.25 0.05599 31,780.50
23 1,212,000.00 644,389.75 567,610.25 0.04911 27,875.34
24 1,212,000.00 644,389.75 567,610.25 0.04308 24,452.65
25 1,212,000.00 644,389.75 567,610.25 0.03779 21,449.99
26 1,212,000.00 644,389.75 567,610.25 0.03315 18,816.28
27 1,212,000.00 644,389.75 567,610.25 0.02908 16,506.11
28 1,212,000.00 644,389.75 567,610.25 0.025507 14,478.03
29 1,212,000.00 644,389.75 567,610.25 0.022375 12,700.28
30 1,212,000.00 644,389.75 567,610.25 0.019627 11,140.49
3,974,798.05

NSV= 3.974.798,05-3.791.997
NSV= 182.801,05
ovana vred.

Vous aimerez peut-être aussi