Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
tab.3
valore
240
8
200
10
12%
u.m.
[kW]
[h/d]
[d/a]
[a]
calcolo Pva
q=
0.892857
a1=
0.892857
Pva=
5.650223
A
B
a compressione
di fluido
ad assorbimento
240
240
c.o.p.
g.u.e.
2.5
0.73
elettrica
termica
96
328.7671233
34325
34.48103842
96
0.264
0.582
25.34
20.07
40550.40
32108.74
5.65
5.65
229118.80
181421.56
42000.00
100000.00
271118.80
281421.56
47983.73
49807.16
29.990
31.129
A
-
u.m.
[kW]
[kW]
[kJ/mc]
[mc/h]
[kWh]
[/kWh]
[/mc]
[/h]
[/a]
[]
[]
[]
[/a]
[/h]
V0
42000 []
VR
0
42000
12.5%
10
4200
V
c.a.
N
A=V/N
[]
0
4200
4200
4200
4200
4200
4200
4200
4200
4200
4200
42000
[]
[]
[a]
[/a]
Fondo di
ammortamento
Uk=kAk
[]
42000
37800
33600
29400
25200
21000
16800
12600
8400
4200
0
0
4200
8400
12600
16800
21000
25200
29400
33600
37800
42000
40000
35000
30000
[]
25000
20000
15000
10000
5000
0
0
anni
A=V/N
Vk=Vk-1-A
Uk=kAk
10
V0
42000 []
VR
5000
37000
10
19.2%
V
N
r=1-(VR/V0)(1/n)
[]
[]
[a]
[-]
Quota
Ak=Vk-1*r
0
1
2
3
4
5
6
7
8
9
10
tot
[/a]
0
8051.44
6507.97
5260.39
4251.97
3436.86
2778.01
2245.46
1815.01
1467.07
1185.83
37000
Valore residuo
dopo k anni
Vk=Vk-1-Ak
Fondo di
ammortamento
Uk=V0-Vk
[]
42000
33948.56
27440.59
22180.20
17928.24
14491.38
11713.37
9467.90
7652.90
6185.83
5000
[]
0
8051.44
14559.41
19819.80
24071.76
27508.62
30286.63
32532.10
34347.10
35814.17
37000
40000
35000
30000
[]
25000
20000
15000
10000
5000
0
0
anno
Ak=Vk-1*r
Vk=Vk-1-Ak
Uk=V0-Vk
10
42000 []
VR
5000
37000
10
8920
V
N
P
[]
[]
[a]
[pz]
[pz]
0
1100.00
1600.00
1800.00
1600.00
1100.00
450.00
340.00
320.00
310.00
300.00
8920
0.0%
12.3%
17.9%
20.2%
17.9%
12.3%
5.0%
3.8%
3.6%
3.5%
3.4%
100.0%
[]
0.00
4562.78
6636.77
7466.37
6636.77
4562.78
1866.59
1410.31
1327.35
1285.87
1244.39
37000.00
[]
42000
37437.22
30800.45
23334.08
16697.31
12134.53
10267.94
8857.62
7530.27
6244.39
5000.00
[]
0.00
4562.78
11199.55
18665.92
25302.69
29865.47
31732.06
33142.38
34469.73
35755.61
37000.00
40000.00
35000.00
30000.00
[]
25000.00
20000.00
15000.00
10000.00
5000.00
0.00
0
anno
Ak=V*Pk/P
Vk=V0-kAk
Uk=V0-Vk
10
V0
calcolo Pva
q= 0.89285714
a1= 0.89285714
Pva= 3.6047762
42000 []
5 [a]
12%
3.604776202
N
i
Pva
anno corrente
k
0
1
2
3
4
5
Quota
A
[/a]
0
11651.20874
11651.20874
11651.20874
11651.20874
11651.20874
Quota interesse
Qik
Quota capitale
QCk
Debito estinto
Uk
Debito residuo
Vk
[]
0
5040
4246.654951
3358.108496
2362.936467
1248.343794
[]
0
6611.208742
7404.553791
8293.100245
9288.272275
10402.86495
[]
[]
0
6611.208742
14015.76253
22308.86278
31597.13505
42000
42000
35388.79126
27984.23747
19691.13722
10402.86495
0.00
12000
10000
[]
8000
6000
4000
2000
0
1
3
anno
Quota capitale
Quota interesse
40000
35000
30000
[]
25000
20000
15000
10000
5000
0
0
-5000
3
anno
Debito estinto
Debito residuo