riparto composto diretto

unità immobiliare Piano (ai) Superficie (m2) Bf/m2 Bf tot Vc (bi)

A1 1 70.5 70 € 4,935.00 € 182,777.78
B1 1 48.5 70 € 3,395.00 € 125,740.74
C1 1 86.5 70 € 6,055.00 € 224,259.26
A2 2 74.5 80 € 5,960.00 € 220,740.74
B2 2 58.5 80 € 4,680.00 € 173,333.33
C2 2 95.5 80 € 7,640.00 € 282,962.96
A3 3 74.5 85 € 6,332.50 € 234,537.04
B3 3 58.5 85 € 4,972.50 € 184,166.67
C3 3 95.5 85 € 8,117.50 € 300,648.15
Somme € 52,087.50 € 1,929,166.67

K1 0.005191713
Rc= 0.027 K2 0.001249306

cifra da ripartire= € 5,053.33

A0 € 21,000.00
r 0.065
q 1.065
 Spesa da pagare rata annua
(aibi) numero residenti ripartizione acqua
subito ammortamento
€ 182,777.78 € 948.93 € 228.35 3 € 583.20
€ 125,740.74 € 652.81 € 157.09 4 € 777.60
€ 224,259.26 € 1,164.29 € 280.17 1 € 194.40
€ 441,481.48 € 2,292.05 € 551.55 2 € 388.80
€ 346,666.67 € 1,799.79 € 433.09 5 € 972.00
€ 565,925.93 € 2,938.13 € 707.01 4 € 777.60
€ 703,611.11 € 3,652.95 € 879.03 3 € 583.20
€ 552,500.00 € 2,868.42 € 690.24 1 € 194.40
€ 901,944.44 € 4,682.64 € 1,126.80 2 € 388.80
€ 4,044,907.41 € 21,000.00 € 5,053.33 25 € 4,860.00

spesa acqua da ripartire € 4,860.00

K 194.4