Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1500
1191
1127
1000
802
500
330
0
-200
-500
-792
-1000
-1456
-1500
-1685
-2000
-2056
-2225
-2500
-2714
-3000
0
5
anni
10
9.50
9.00
4000.00
8.50
8.00
3000.00
NPV [k]
7.50
2000.00
7.00
6.50
1000.00
6.00
5.50
0.00
5.00
-1000.00
4.50
0%
1%
2%
3%
4%
5%
6%
7%
8%
9%
10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23%
i
NPV
Tpb
12%
mac1
[k]
900
350
100
mac2
[k]
300
450
[a]
0
1
2
3
4
5
6
7
8
9
10
ter
[k]
175
fab
[k]
850
Costi d'esercizio
mod
[k/a]
425
550
760
945
955
955
955
955
1000
1000
mat [k/a]
1085
1120
2540
3410
3440
3440
3440
3440
3650
3750
en
[k/a]
110
120
125
130
135
135
135
135
150
150
Legenda
ter
fab
mac1
mac2
mod
mat
en
sg
qt
p
Calcoli
NPV=
Tab.3 - Calcolo Tpb
E3d - Alessio Bongiorno
1191 k
iFk'(Tpb)
iFk'(Tpb+1)
Differenza
Tpb =
-199.7
329.5
529.2
6.3773
Tpb
6.38
4.91
4.99
5.08
5.18
5.28
5.38
5.50
5.62
5.75
5.88
6.03
6.20
6.38
6.57
6.78
7.00
7.28
7.58
7.90
8.39
8.99
#VALUE!
#VALUE!
#VALUE!
20%
21%
20.311%
Costi d'esercizio
Vendite
sg
[k/a]
pk
[k/t]
qt
[t/a]
390
405
490
555
600
600
600
600
600
600
18100
20800
25350
30000
31500
31500
31500
31500
31500
30000
0.125
0.15
0.175
0.18
0.2
0.2
0.2
0.2
0.2
0.19
iFk'
Tpb
[k]
-2225
-2714
-2056
-1685
-1456
-792
-200
330
802
1127
1191
[a]
0
0
0
0
0
0
6
0
0
0
0
6