Business Plan Start Up Innovative 2019-3-1

realizzato da : Gianluca Imperiale
© bpexcel.it
note: La stampa, il download, come pure la consultazione e l'accesso al File è permesso solamente ad uso informativo e divulgativo, restando pertanto
vietata qualsiasi riproduzione anche parziale dello stesso diversa dall'uso informativo e divulgativo, tranne che per i realizzatori del file stesso e BPExcel. È
in ogni caso vietato ogni utilizzo per scopi direttamente e/o indirettamente commerciali, tranne che per i realizzatori del file stesso e BPExcel. Nessuna
riproduzione di questo File e del suo contenuto o di sue parti, pertanto, può essere venduta, né modificata, distribuita o altrimenti utilizzata a fini commerciali,
tranne che per i realizzatori del file stesso e BPExcel.
Business Plan START UP INNOVATIVE
INPUT ELABORATI REPORT

www.bpexcel.it
Parametri Inziali Vendite Stato Patrimoniale mese
Budget Vendite Acquisti Conto Economico mese
Personale Cash Flow mese
Personale Ammortamenti
Costi Fissi Liquidazione Iva Stato Patrimoniale anno
Banca Conto Economico anno
Investimenti Ires Cash Flow anno
Credito Imposta Irap
Fin Banca Indicatori
Leasing Valutazione Investitori
Capitale Soci
Gestione Contributi
CRUSCOTTO
Andamento Economico 2,017 2,018 2,019 2,020
Fatturato € 120,821 € 285,535 € 512,780 € 763,215
Margine Contribuzione € 110,038 € 226,795 € 407,291 € 582,704
Reddito Operativo -€ 83,160 € 42,047 € 150,599 € 316,726
Reddito Netto -€ 62,412 € 62,120 € 112,022 € 223,290
Andamento Finanziario gen-17 feb-17 mar-17 apr-17 mag-17

Incassi € - € 7,582 € 7,651 € 8,416 € 9,258
Pagamenti -€ 11,658 -€ 21,280 -€ 22,526 -€ 21,459 -€ 26,639
Investimenti -€ 146,400 € - € - € - € -
Finanziamenti € 160,000 -€ 779 -€ 1,894 -€ 1,336 -€ 1,336
Aumento Capitale € - € - € 50,000 € - € -
Distribuzione Utile € - € - € - € - € -
Imposte € - € - € - € - € -
Variazione Finanziaria Mese € 1,942 -€ 14,477 € 33,231 -€ 14,379 -€ 18,718
Saldo Iniziale Banca € - € 1,942 -€ 12,535 € 20,697 € 6,318

Saldo Finale Banca € 1,942 -€ 12,535 € 20,697 € 6,318 -€ 12,400
giu-17 lug-17 ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18
€ 10,184 € 11,202 € 12,322 € 13,555 € 14,910 € 16,401 € 18,041 € 18,862 € 20,699 € 21,734
-€ 31,838 -€ 22,056 -€ 22,296 -€ 22,560 -€ 22,851 -€ 23,170 -€ 31,072 -€ 23,544 -€ 24,109 -€ 24,155
€ - € - € - € - € - € - € - € - € - € -
-€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
-€ 22,990 -€ 12,190 -€ 11,310 -€ 10,342 -€ 9,277 -€ 8,105 -€ 14,367 -€ 6,018 -€ 4,747 -€ 3,757
-€ 12,400 -€ 35,390 -€ 47,580 -€ 58,891 -€ 69,232 -€ 78,509 -€ 86,615 -€ 100,982 -€ 107,000 -€ 111,746
-€ 35,390 -€ 47,580 -€ 58,891 -€ 69,232 -€ 78,509 -€ 86,615 -€ 100,982 -€ 107,000 -€ 111,746 -€ 115,504
apr-18 mag-18 giu-18 lug-18 ago-18 set-18 ott-18 nov-18 dic-18 gen-19
€ 22,821 € 23,962 € 25,160 € 26,418 € 27,739 € 29,126 € 30,582 € 32,111 € 33,717 € 35,402
-€ 24,379 -€ 29,688 -€ 34,935 -€ 26,824 -€ 28,650 -€ 29,134 -€ 29,641 -€ 30,175 -€ 38,335 -€ 34,264
€ - € - € - € - € - € - € - € - € - € -
-€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
-€ 2,894 -€ 7,063 -€ 11,112 -€ 1,743 -€ 2,248 -€ 1,344 -€ 396 € 600 -€ 5,955 -€ 198
-€ 115,504 -€ 118,398 -€ 125,462 -€ 136,573 -€ 138,317 -€ 140,564 -€ 141,909 -€ 142,305 -€ 141,705 -€ 147,660
-€ 118,398 -€ 125,462 -€ 136,573 -€ 138,317 -€ 140,564 -€ 141,909 -€ 142,305 -€ 141,705 -€ 147,660 -€ 147,858
feb-19 mar-19 apr-19 mag-19 giu-19 lug-19 ago-19 set-19 ott-19 nov-19
€ 37,172 € 39,031 € 40,983 € 43,032 € 45,183 € 47,443 € 49,815 € 52,305 € 54,921 € 57,667
-€ 35,306 -€ 35,954 -€ 36,635 -€ 42,500 -€ 50,751 -€ 38,887 -€ 39,714 -€ 40,583 -€ 41,495 -€ 42,452
€ - € - € - € - € - € - € - € - € - € -
-€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - -€ 15,596 € - € - € - € - -€ 6,684
€ 530 € 1,740 € 3,011 -€ 805 -€ 22,500 € 7,219 € 8,764 € 10,386 € 12,089 € 7,194
-€ 147,858 -€ 147,329 -€ 145,588 -€ 142,577 -€ 143,382 -€ 165,882 -€ 158,663 -€ 149,900 -€ 139,514 -€ 127,424
-€ 147,329 -€ 145,588 -€ 142,577 -€ 143,382 -€ 165,882 -€ 158,663 -€ 149,900 -€ 139,514 -€ 127,424 -€ 120,231
dic-19 gen-20 feb-20 mar-20 apr-20 mag-20 giu-20 lug-20 ago-20 set-20
€ 60,550 € 61,675 € 64,720 € 66,015 € 67,335 € 68,682 € 70,055 € 71,457 € 72,886 € 74,343
-€ 53,611 -€ 46,494 -€ 47,798 -€ 47,979 -€ 45,647 -€ 46,141 -€ 54,144 -€ 47,157 -€ 47,681 -€ 48,215
€ - € - € - € - € - € - € - € - € - € -
-€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336 -€ 1,336
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - € - € - € - € -
€ - € - € - € - € - € - -€ 51,008 € - € - € -
€ 5,603 € 13,844 € 15,586 € 16,700 € 20,351 € 21,205 -€ 36,433 € 22,963 € 23,869 € 24,792
-€ 120,231 -€ 114,628 -€ 100,784 -€ 85,198 -€ 68,499 -€ 48,147 -€ 26,942 -€ 63,376 -€ 40,413 -€ 16,544
-€ 114,628 -€ 100,784 -€ 85,198 -€ 68,499 -€ 48,147 -€ 26,942 -€ 63,376 -€ 40,413 -€ 16,544 € 8,248
ott-20 nov-20 dic-20
€ 75,830 € 77,347 € 78,894
-€ 48,759 -€ 49,314 -€ 57,381
€ - € - € -
-€ 1,336 -€ 1,336 -€ 1,336
€ - € - € -
€ - € - € -
€ - -€ 26,635 € -
€ 25,735 € 61 € 20,177
€ 8,248 € 33,983 € 34,044

€ 33,983 € 34,044 € 54,221
1) spese energia elettrica, gas, acqua
mensile 1) spese di rappresentanza
trimestrale 2) spese di pubblicità e promozioni
3) beni strumentali inf. al milione
4) spese di trasporto
5) lavorazioni presso terzi
m1 6) consulenze tecnico-produttive
m2 7) manutenzioni industriali
m3 8) servizi vari
m4 9) provvigioni
m5 1) canoni per affitto d'azienda
m6 3) spese di trasporto
m7 4) spese varie
m8 5) royalties
m9 1) consulenze legali, fiscali, notarili, ecc…
m10 2) altre consulenze
m11 3) cancelleria
m12 4) Oneri Bancari
5) Spese telefoniche
6) affitti e locazioni passive
7) Tassa rifiuti
Investimenti 1) Spese amministrative
4) premi assicurativi
Altre immobilizzazioni immateriali
Attrezzature Industriali e commerciali
Costi d'impianto e ampliamento
Fabbricati
Impianti e Macchinari
Ricerca& Sviluppo
dilazione
0
30
60
Costi Fissi
Costi Variabili
0
A1 m1 1-gen-15 30
A1 m2 1-gen-16 60
A1 m3 1-gen-17 90
A1 m4 1-gen-18
A1 m5 1-gen-19
A1 m6 1-gen-20
A1 m7 1-gen-21
A1 m8 1-gen-22
A1 m9 1-gen-23
A1 m10 1-gen-24
A1 m11 1-gen-25
A1 m12 1-gen-26
A2 m1 1-gen-27
A2 m2 1-gen-28
A2 m3 1-gen-29
A2 m4 1-gen-30
A2 m5 1-gen-31
A2 m6 1-gen-32
A2 m7 1-gen-33
A2 m8 1-gen-34
A2 m9 1-gen-35
A2 m10 1-gen-36
A2 m11
A2 m12
A3 m1
A3 m2
A3 m3
A3 m4
A3 m5
A3 m6
A3 m7
A3 m8
A3 m9
A3 m10
A3 m11
A3 m12
li, notarili, ecc…
VIEW
mese iniziale anno avvio gen-17
Aliquota Iva Vendite 22%
Aliquota Irap 3.9%

Aliquota Ires 27.0%
Giorni Dilazione Clienti 30

Giorni Dilazione Fornitore 30
Giorni giacenza media magazzino 30

VIEW
Contributo C/Investimenti Input
Importo Contributo € 100,000
Anni amm.to Investimenti

Finanziati 10
gen-17 feb-17 mar-17 apr-17 mag-17 giu-17

Delibera Contributo € 100,000
Liquidazione Contributo € 50,000
Credito X Contributi €0 €0 € 100,000 € 100,000 € 50,000 € 50,000
Risconto Attivo CE €0 €0 € 833 € 833 € 833 € 833
Risconto Attivo SP €0 €0 € 99,167 € 98,333 € 97,500 € 96,667
Contributo C/Esercizio
Importo Contributo € 50,000

Anni C/to gestione 2

Delibera Contributo € 50,000
Liquidazione Contributo € 25,000
Credito X Contributi €0 €0 € 50,000 € 50,000 € 25,000 € 25,000
Risconto Attivo CE €0 €0 € 2,083 € 2,083 € 2,083 € 2,083
Risconto Attivo SP €0 €0 € 47,917 € 45,833 € 43,750 € 41,667

lug-17 ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18
€ 50,000
€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 €0 €0 €0
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 95,833 € 95,000 € 94,167 € 93,333 € 92,500 € 91,667 € 90,833 € 90,000 € 89,167 € 88,333
€ 25,000
€ 25,000 € 25,000 € 25,000 € 25,000 € 25,000 € 25,000 € 25,000 €0 €0 €0
€ 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083
€ 39,583 € 37,500 € 35,417 € 33,333 € 31,250 € 29,167 € 27,083 € 25,000 € 22,917 € 20,833
mag-18 giu-18 lug-18 ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 87,500 € 86,667 € 85,833 € 85,000 € 84,167 € 83,333 € 82,500 € 81,667 € 80,833 € 80,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083 € 2,083
€ 18,750 € 16,667 € 14,583 € 12,500 € 10,417 € 8,333 € 6,250 € 4,167 € 2,083 € 0.0
mar-19 apr-19 mag-19 giu-19 lug-19 ago-19 set-19 ott-19 nov-19 dic-19
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 79,167 € 78,333 € 77,500 € 76,667 € 75,833 € 75,000 € 74,167 € 73,333 € 72,500 € 71,667
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
VIEW
Prezzo Unitario Prezzo medio
Descrizione Aliquota Iva Incidenza % Costi gen-17
Servizio / Prodotto 1 22% 15% € 5.00
Quantità gen-17
Servizio / Prodotto 1 22% 15% 50
feb-17 mar-17 apr-17 mag-17 giu-17 lug-17 ago-17 set-17 ott-17
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00

55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
55 61 67 73 81 89 97 107 118
nov-17 dic-17 gen-18 feb-18 mar-18 apr-18 mag-18 giu-18 lug-18
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00

130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
130 143 150 157 165 173 182 191 201
ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00

211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
211 221 232 244 256 269 282 297 311
mag-19 giu-19 lug-19 ago-19 set-19 ott-19 nov-19 dic-19 gen-20
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00

327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
327 343 360 379 397 417 438 460 469
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00 € 5.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00 € 6.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00 € 7.00
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50 € 2.50
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00 € 4.00
€ 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00 € 3.00
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
479 488 498 508 518 528 539 550 561 572
dic-20
€ 5.00
€ 3.00
€ 4.00
€ 7.00
€ 3.00
€ 4.00
€ 5.00
€ 5.00
€ 5.00
€ 5.00
€ 5.00
€ 5.00
€ 6.00
€ 6.00
€ 7.00
€ 7.00
€ 7.00
€ 2.50
€ 2.50
€ 4.00
€ 4.00
€ 4.00
€ 4.00
€ 3.00
dic-20
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
583
VIEW CELLE INPUT
Figura Professionale 1
Retribuzione lorda media mensile € 2,500.0
INPS (in % retr.ne lorda media) 30%
INAIL (in % retr.ne lorda media) 1%
TFR/Fondo (in % retr.ne lorda media) 8%
lasciare lasciare lasciare lasciare
Numero ore Lavorative Giornaliere 8 vuoto vuoto vuoto vuoto
13 ° 14 ° 15 ° 16 °
Giorni Lavorativi Mensili 22 mensilita mensilita mensilita mensilita
Numero mensilita 12 m12 m6
Incidenza straordinari 0% 1 1 0 0
Incremento annuo stipendi 0%
Dilazione Pagamento Contributi 15
gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

Numero dipendenti 2 2 2 2 2 2 2
% Capitalizzazione 20% 20% 20% 20% 20% 20% 20%
Ammortamento annuo
13 ° 14 ° 15 ° 16 °
Numero mensilita 12 m12 m13 m14 m15

Ammortamento annuo
13 ° 14 ° 15 ° 16 °
Numero mensilita 12 m5 m6
Incidenza straordinari 1 0 0 0
Dilazione Pagamento Contributi

Ammortamento annuo
ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18 mag-18
2 2 2 2 2 2 2 2 2 2
20% 20% 20% 20% 20% 20% 20% 20% 20% 20%
1 1 1 1 1 1 1 1 1 1
20% 20% 20% 20% 20% 20% 20% 20% 20% 20%
2 2 2 2 2 2 2 2 2 2
20% 20% 20% 20% 20% 20% 20% 20% 20% 20%
2 2 2 2 2 2 2 3 3 3
20% 20% 20% 20% 20% 20% 20%
10% 10% 10%
1 1 1 1 1 1 1 1 1 1
20% 20% 20% 20% 20% 20% 20%
10% 10% 10%
2 2 2 2 2 2 2 2 2 2
20% 20% 20% 20% 20% 20% 20%
10% 10% 10%
3 3 3 3 3 3 3 3 3 3
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
1 1 1 1 1 1 1 1 1 1
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
3 3 3 3 3 3 3 3 3 3
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
1 1 1 1 1 1 1 1 1 1
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2
10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
dic-20
3
10%
dic-20
1
10%
dic-20
2
10%
VIEW CELLE INPUT
Competenza
Costi Fissi Categoria Aliquota Iva gg dilazione gen-17 feb-17
a Altre spese 22% 30
b Spese di pubblicità e promozioni 22% 30 € 500 € 500
c Compensi Amministratori 0% 30
d Spese di trasporto 22% 30
e Lavorazioni presso terzi 22% 30
f Consulenze tecnico-produttive 22% 30 € 100 € 100
g Manutenzioni industriali 22% 30 € 100 € 100
h Servizi vari 22% 30
i Provvigioni 22% 30
l Noleggi 22% 30 € 1,500 € 1,500
m Traffico dati 22% 30
n Spese varie 22% 30 € 300 € 300
o Royalties 22% 30
p Consulenze legali, fiscali, notarili, ecc… 22% 30 € 300 € 300
q Altre consulenze 22% 30
r Utenze 22% 30 € 200 € 200
s Affitti e locazioni passive 0% 30
t Spese amministrative 22% 30 € 100 € 100
u Premi assicurativi 22% 30 € 100 € 100
v € 3,200 € 3,200
Altri debiti
Costi Fissi Aliquota Iva gg dilazione gen-17 feb-17
a 22% 30 €0 €0
b 22% 30 € 610 € 610
c 0% 30 €0 €0
d 22% 30 €0 €0
e 22% 30 €0 €0
f 22% 30 € 122 € 122
g 22% 30 € 122 € 122
h 22% 30 €0 €0
i 22% 30 €0 €0
l 22% 30 € 1,830 € 1,830
m 22% 30 €0 €0
n 22% 30 € 366 € 366
o 22% 30 €0 €0
p 22% 30 € 366 € 366
q 22% 30 €0 €0
r 22% 30 € 244 € 244
s 0% 30 €0 €0
t 22% 30 € 122 € 122
u 22% 30 € 122 € 122
v € 3,904 € 3,904
Credito Iva
Costi Fissi
a Categoria Aliquota Iva gg dilazione gen-17 feb-17
b Altre spese 22% 30 €0 €0
c Spese di pubblicità e promozioni 22% 30 € 110 € 110
d Compensi Amministratori 0% 30 €0 €0
e Spese di trasporto 22% 30 €0 €0
f Lavorazioni presso terzi 22% 30 €0 €0
g Consulenze tecnico-produttive 22% 30 € 22 € 22
h Manutenzioni industriali 22% 30 € 22 € 22
i Servizi vari 22% 30 €0 €0
l Provvigioni 22% 30 €0 €0
m Noleggi 22% 30 € 330 € 330
n Traffico dati 22% 30 €0 €0
o Spese varie 22% 30 € 66 € 66
p Royalties 22% 30 €0 €0
q Consulenze legali, fiscali, notarili, ecc… 22% 30 € 66 € 66
r Altre consulenze 22% 30 €0 €0
s Utenze 22% 30 € 44 € 44
t Affitti e locazioni passive 0% 30 €0 €0
u Spese amministrative 22% 30 € 22 € 22
v Premi assicurativi 22% 30 € 22 € 22
Totale € 704 € 704
Banca/Cassa
Stato Patrimoniale
a gen-17 feb-17
b Altre spese €0 €0
c Spese di pubblicità e promozioni €0 € 610
d Compensi Amministratori €0 €0
e Spese di trasporto €0 €0
f Lavorazioni presso terzi €0 €0
g Consulenze tecnico-produttive €0 € 122
h Manutenzioni industriali €0 € 122
i Servizi vari €0 €0
l Provvigioni €0 €0
m Noleggi €0 € 1,830
n Traffico dati €0 €0
o Spese varie €0 € 366
p Royalties €0 €0
q Consulenze legali, fiscali, notarili, ecc… €0 € 366
r Altre consulenze €0 €0
s Utenze €0 € 244
t Affitti e locazioni passive €0 €0
u Spese amministrative €0 € 122
v Premi assicurativi €0 € 122
Totale €0 € 3,904
0
30
60
90
120
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
gen-18 feb-18 mar-18 apr-18 mag-18 giu-18 lug-18 ago-18 set-18 ott-18
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
nov-18 dic-18 gen-19 feb-19 mar-19 apr-19 mag-19 giu-19 lug-19 ago-19
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
set-19 ott-19 nov-19 dic-19 gen-20 feb-20 mar-20 apr-20 mag-20 giu-20
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110 € 110
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330 € 330
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66 € 66
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44 € 44
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22 € 22
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
lug-20 ago-20 set-20 ott-20 nov-20 dic-20 2,017 2,018 2,019
€ 500 € 500 € 500 € 500 € 500 € 500 € 6,000 € 6,000 € 6,000

€0 €0 €0
€0 €0 €0
€0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 1,200 € 1,200 € 1,200
€ 100 € 100 € 100 € 100 € 100 € 100 € 1,200 € 1,200 € 1,200
€0 €0 €0
€0 €0 €0
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 18,000 € 18,000 € 18,000
€0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 3,600 € 3,600 € 3,600
€0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 3,600 € 3,600 € 3,600
€0 €0 €0
€ 200 € 200 € 200 € 200 € 200 € 200 € 2,400 € 2,400 € 2,400
€0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 1,200 € 1,200 € 1,200
€ 100 € 100 € 100 € 100 € 100 € 100 € 1,200 € 1,200 € 1,200
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 38,400 € 38,400 € 38,400
lug-20 ago-20 set-20 ott-20 nov-20 dic-20

€0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610
€0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122
€0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830
€0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366
€0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244
€0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122
€ 122 € 122 € 122 € 122 € 122 € 122
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904

€0 €0 €0 €0 €0 €0
€ 110 € 110 € 110 € 110 € 110 € 110 € 1,320 € 1,320 € 1,320
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 264 € 264 € 264
€ 22 € 22 € 22 € 22 € 22 € 22 € 264 € 264 € 264
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 330 € 330 € 330 € 330 € 330 € 330 € 3,960 € 3,960 € 3,960
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 792 € 792 € 792
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 66 € 66 € 66 € 66 € 66 € 66 € 792 € 792 € 792
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 44 € 44 € 44 € 44 € 44 € 44 € 528 € 528 € 528
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22 € 22 € 22 € 22 € 22 € 22 € 264 € 264 € 264
€ 22 € 22 € 22 € 22 € 22 € 22 € 264 € 264 € 264
€ 704 € 704 € 704 € 704 € 704 € 704 € 8,448 € 8,448 € 8,448

€0 €0 €0 €0 €0 €0
€ 610 € 610 € 610 € 610 € 610 € 610 € 6,710 € 7,320 € 7,320
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 1,342 € 1,464 € 1,464
€ 122 € 122 € 122 € 122 € 122 € 122 € 1,342 € 1,464 € 1,464
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 1,830 € 20,130 € 21,960 € 21,960
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 4,026 € 4,392 € 4,392
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 366 € 366 € 366 € 366 € 366 € 366 € 4,026 € 4,392 € 4,392
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244 € 244 € 244 € 244 € 244 € 244 € 2,684 € 2,928 € 2,928
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 122 € 122 € 122 € 122 € 122 € 122 € 1,342 € 1,464 € 1,464
€ 122 € 122 € 122 € 122 € 122 € 122 € 1,342 € 1,464 € 1,464
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 42,944 € 46,848 € 46,848
2,020
€ 6,000
€0
€0
€0
€ 1,200
€ 1,200
€0
€0
€ 18,000
€0
€ 3,600
€0
€ 3,600
€0
€ 2,400
€0
€ 1,200
€ 1,200
€ 38,400
2,020
€ 1,320
€0
€0
€0
€ 264
€ 264
€0
€0
€ 3,960
€0
€ 792
€0
€ 792
€0
€ 528
€0
€ 264
€ 264
€ 8,448
2,020
€ 7,320
€0
€0
€0
€ 1,464
€ 1,464
€0
€0
€ 21,960
€0
€ 4,392
€0
€ 4,392
€0
€ 2,928
€0
€ 1,464
€ 1,464
€ 46,848
VIEW CELLE INPUT
Iper Super
Categoria
Descrizione Ammortamento Ammortamento
Impianto di Produzione Impianti e Macchinari NO NO

Arredamenti Attrezzature Industriali e commerciali NO NO
Ristrutturazione Costi d'impianto e ampliamento NO NO
Attrezzature varie Attrezzature Industriali e commerciali NO NO
Spese di costituzione Altre immobilizzazioni immateriali NO NO
Altre immobilizzazioni immateriali NO NO
Totale
Pagamenti (comprensivi IVA) Tipologia

Impianto di Produzione Impianti e Macchinari
Arredamenti Attrezzature Industriali e commerciali
Ristrutturazione Costi d'impianto e ampliamento
Attrezzature varie Attrezzature Industriali e commerciali
Spese di costituzione Altre immobilizzazioni immateriali
Totale
Stato Patrimoniale
Credito Iva Tipologia
Totale
Stato Patrimoniale
Debiti Tipologia
Totale
Stato Patrimoniale
USCITE INVESTIMENTI
Attrezzature Industriali e commerciali
Costi d'impianto e ampliamento
Fabbricati
Impianti e Macchinari
Ricerca& Sviluppo
Aliquota Aliquota Anni
iva Fiscale amm.to gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17
22% 50% 10 € 80,000 €0 €0 €0 €0 €0 €0
22% 10% 10 € 10,000 €0 €0 €0 €0 €0 €0
22% 10% 10 € 15,000 €0 €0 €0 €0 €0 €0
22% 10% 10 € 10,000 €0 €0 €0 €0 €0 €0
22% 10% 10 € 5,000 €0 €0 €0 €0 €0 €0
22% 10% 10 €0 €0 €0 €0 €0 €0 €0
22% 10% 10 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 10 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
22% 10% 10 €0 €0 €0 €0 €0 €0 €0
22% 10% 5 €0 €0 €0 €0 €0 €0 €0
€ 120,000.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0

€ 97,600 €0 €0 €0 €0 €0 €0
€ 12,200 €0 €0 €0 €0 €0 €0
€ 18,300 €0 €0 €0 €0 €0 €0
€ 12,200 €0 €0 €0 €0 €0 €0
€ 6,100 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€ 146,400.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0

€ 17,600 €0 €0 €0 €0 €0 €0
€ 2,200 €0 €0 €0 €0 €0 €0
€ 3,300 €0 €0 €0 €0 €0 €0
€ 2,200 €0 €0 €0 €0 €0 €0
€ 1,100 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€ 26,400 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0

€ 146,400 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0 € 0.0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
nov-20 dic-20
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€ 0.0 € 0.0
nov-20 dic-20
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€ 0.0 € 0.0
nov-20 dic-20
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
nov-20 dic-20
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
nov-20 dic-20
€0 €0
VIEW CELLE INPUT
FINANZIAMENTO 1
PARAMETRI
Data Stipula Contratto (mmm-aa) A1 m2 2
Tasso di interesse annuale 6.0%
Finanziamento € 160,000
Durata (numero rate totali) 180
Tasso di interesse effettivo mensile 0.49%
Rata (quota capitale + oneri finanziari) mensile € 1,336

gen-17 feb-17 mar-17 apr-17 mag-17
1 2 3 4 5
Finanziamento A1 m1 A1 m2 A1 m3 A1 m4 A1 m5
Rata € 1,336 € 1,336 € 1,336 € 1,336
Quota Capitale Rata € 558 € 558 € 563 € 566
Quota Capitale Cumulata € 558 € 1,115 € 1,678 € 2,244
Oneri Finanziari Rata € 779 € 779 € 773 € 771
Debito Residuo € 160,000 € 160,000 € 158,885 € 158,322 € 157,756
FINANZIAMENTO 2
PARAMETRI
Data Stipula Contratto (mmm-aa) A1 m4 4
Tasso di interesse annuale 1%
Finanziamento €0
Rata (quota capitale + oneri finanziari) mensile €0

1 2 3 4 5
Rata €0 €0 €0 €0
Quota Capitale Rata €0 €0 €0 €0
Quota Capitale Cumulata €0 €0 €0 €0
Oneri Finanziari Rata €0 €0 €0 €0
Debito Residuo €0 €0 €0 €0 €0
FINANZIAMENTO 3
PARAMETRI
Data Stipula Contratto (mmm-aa) A1 m4 €4
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 4
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 5
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 6
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 7
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 8
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 9
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
FINANZIAMENTO 10
PARAMETRI
Finanziamento €0

1 2 3 4 5
Rata €0 €0 €0 €0
Riepilogo Totale A1 m1 A1 m2 A1 m3 A1 m4 A1 m5
RATA €0 € 1,336 € 1,336 € 1,336 € 1,336
QUOTA CAPITALE RATA €0 € 558 € 558 € 563 € 566
QUOTA CAPITALE CUMULATA €0 € 558 € 1,115 € 1,678 € 2,244
ONERI FINANZIARI RATA €0 € 779 € 779 € 773 € 771
DEBITO RESIDUO € 160,000 € 160,000 € 158,885 € 158,322 € 157,756
ENTRATE € 160,000 € 160,558 € 160,000 € 160,000 € 160,000

6 7 8 9 10 11 12 13 14 15
A1 m6 A1 m7 A1 m8 A1 m9 A1 m10 A1 m11 A1 m12 A2 m1 A2 m2 A2 m3
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 569 € 571 € 574 € 577 € 580 € 583 € 585 € 588 € 591 € 594
€ 2,813 € 3,384 € 3,958 € 4,535 € 5,115 € 5,698 € 6,283 € 6,871 € 7,462 € 8,056
€ 768 € 765 € 762 € 760 € 757 € 754 € 751 € 748 € 745 € 742
€ 157,187 € 156,616 € 156,042 € 155,465 € 154,885 € 154,302 € 153,717 € 153,129 € 152,538 € 151,944
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 569 € 571 € 574 € 577 € 580 € 583 € 585 € 588 € 591 € 594
€ 2,813 € 3,384 € 3,958 € 4,535 € 5,115 € 5,698 € 6,283 € 6,871 € 7,462 € 8,056
€ 768 € 765 € 762 € 760 € 757 € 754 € 751 € 748 € 745 € 742
€ 157,187 € 156,616 € 156,042 € 155,465 € 154,885 € 154,302 € 153,717 € 153,129 € 152,538 € 151,944
€ 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000
16 17 18 19 20 21 22 23 24 25
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 597 € 600 € 603 € 606 € 609 € 612 € 615 € 618 € 621 € 624
€ 8,653 € 9,253 € 9,856 € 10,461 € 11,070 € 11,681 € 12,296 € 12,913 € 13,534 € 14,158
€ 740 € 737 € 734 € 731 € 728 € 725 € 722 € 719 € 716 € 713
€ 151,347 € 150,747 € 150,144 € 149,539 € 148,930 € 148,319 € 147,704 € 147,087 € 146,466 € 145,842
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 597 € 600 € 603 € 606 € 609 € 612 € 615 € 618 € 621 € 624
€ 8,653 € 9,253 € 9,856 € 10,461 € 11,070 € 11,681 € 12,296 € 12,913 € 13,534 € 14,158
€ 740 € 737 € 734 € 731 € 728 € 725 € 722 € 719 € 716 € 713
€ 151,347 € 150,747 € 150,144 € 149,539 € 148,930 € 148,319 € 147,704 € 147,087 € 146,466 € 145,842
€ 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000
26 27 28 29 30 31 32 33 34 35
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 627 € 630 € 633 € 636 € 639 € 642 € 645 € 648 € 651 € 655
€ 14,784 € 15,414 € 16,046 € 16,682 € 17,321 € 17,963 € 18,608 € 19,256 € 19,908 € 20,562
€ 710 € 707 € 704 € 701 € 698 € 694 € 691 € 688 € 685 € 682
€ 145,216 € 144,586 € 143,954 € 143,318 € 142,679 € 142,037 € 141,392 € 140,744 € 140,092 € 139,438
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 627 € 630 € 633 € 636 € 639 € 642 € 645 € 648 € 651 € 655
€ 14,784 € 15,414 € 16,046 € 16,682 € 17,321 € 17,963 € 18,608 € 19,256 € 19,908 € 20,562
€ 710 € 707 € 704 € 701 € 698 € 694 € 691 € 688 € 685 € 682
€ 145,216 € 144,586 € 143,954 € 143,318 € 142,679 € 142,037 € 141,392 € 140,744 € 140,092 € 139,438
€ 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000
36 37 38 39 40 41 42 43 44 45
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 658 € 661 € 664 € 667 € 671 € 674 € 677 € 680 € 684 € 687
€ 21,220 € 21,881 € 22,545 € 23,213 € 23,883 € 24,557 € 25,234 € 25,915 € 26,599 € 27,286
€ 679 € 676 € 672 € 669 € 666 € 663 € 659 € 656 € 653 € 649
€ 138,780 € 138,119 € 137,455 € 136,787 € 136,117 € 135,443 € 134,766 € 134,085 € 133,401 € 132,714
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 658 € 661 € 664 € 667 € 671 € 674 € 677 € 680 € 684 € 687
€ 21,220 € 21,881 € 22,545 € 23,213 € 23,883 € 24,557 € 25,234 € 25,915 € 26,599 € 27,286
€ 679 € 676 € 672 € 669 € 666 € 663 € 659 € 656 € 653 € 649
€ 138,780 € 138,119 € 137,455 € 136,787 € 136,117 € 135,443 € 134,766 € 134,085 € 133,401 € 132,714
€ 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000 € 160,000
A1 m1 $1.00
A1 m2 $2.00
A1 m3 $3.00
A1 m4 $4.00
A1 m5 $5.00
A1 m6 $6.00
A1 m7 $7.00
A1 m8 $8.00
A1 m9 $9.00
ott-20 nov-20 dic-20 dic-99 A1 m10 $10.00
46 47 48 49 A1 m11 $11.00
A4 m10 A4 m11 A4 m12 A1 m12 $12.00
€ 1,336 € 1,336 € 1,336 A2 m1 $13.00
€ 690 € 694 € 697 A2 m2 $14.00
€ 27,976 € 28,670 € 29,367 A2 m3 $15.00
€ 646 € 643 € 639 A2 m4 $16.00
€ 132,024 € 131,330 € 130,633 A2 m5 $17.00
A2 m6 $18.00
A2 m7 $19.00
A2 m8 $20.00
A2 m9 $21.00
A2 m10 $22.00
A2 m11 $23.00
A2 m12 $24.00
A3 m1 $25.00
A3 m2 $26.00
A3 m3 $27.00
A3 m4 $28.00
A3 m5 $29.00
A3 m6 $30.00
A3 m7 $31.00
A3 m8 $32.00
ott-20 nov-20 dic-20 dic-99 A3 m9 $33.00
46 47 48 49 A3 m10 $34.00
A4 m10 A4 m11 A4 m12 A4 m13 A3 m11 $35.00
€0 €0 €0 A3 m12 $36.00
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
ott-20 nov-20 dic-20 dic-99
46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48 49
A4 m10 A4 m11 A4 m12 A4 m13
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€ 1,336 € 1,336 € 1,336
€ 690 € 694 € 697
€ 27,976 € 28,670 € 29,367
€ 646 € 643 € 639
€ 132,024 € 131,330 € 130,633
€ 160,000 € 160,000 € 160,000

VIEW CELLE INPUT
LEASING 1
PARAMETRI
Data Stipula Contratto (mmm-aa) A1 m7 7.0
Valore del Bene €0
Valore di Riscatto (% Valorre del Bene) +10%
MaxiCanone Iniziale (% Valore del Bene) +10%

1 2 3 4 5
Costo Leasing A1 m1 A1 m2 A1 m3 A1 m4 A1 m5
MaxiCanone Iniziale €0 €0 €0 €0 €0
Rata €0 €0 €0 €0
Valore di riscatto €0 €0 €0 €0
Totale Rata di Leasing €0 €0 €0 €0 €0
LEASING 2
PARAMETRI
Valore del Bene €0

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 3
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 4
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 5
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 6
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 7
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 8
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 9
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
LEASING 10
PARAMETRI
Valore del Bene

1 2 3 4 5
Rata €0 €0 €0 €0
Leasing 1 A1 m1 A1 m2 A1 m3 A1 m4 A1 m5
RATA €0 €0 €0 €0 €0
CE MAXI CANONE INIZIALE €0 €0 €0 €0 €0
SP RISCONTO MAXI CANONE €0 €0 €0 €0 €0
VALORE DI RISCATTO €0 €0 €0 €0 €0
CANONE LEASING €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
TOTALE A1 m1 A1 m2 A1 m3 A1 m4 A1 m5
RATA €0 €0 €0 €0 €0
Uscite €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
6 7 8 9 10 11 12 13 14 15
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
16 17 18 19 20 21 22 23 24 25
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
26 27 28 29 30 31 32 33 34 35
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
36 37 38 39 40 41 42 43 44 45
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
A1 m1 $1.00
A1 m2 $2.00
A1 m3 $3.00
A1 m4 $4.00
A1 m5 $5.00
A1 m6 $6.00
A1 m7 $7.00
A1 m8 $8.00
A1 m9 $9.00
A1 m10 $10.00
A1 m11 $11.00
ott-20 nov-20 dic-20 A1 m12 $12.00
46 47 48 A2 m1 $13.00
A4 m10 A4 m11 A4 m12 A2 m2 $14.00
€0 €0 €0 A2 m3 $15.00
€0 €0 €0 A2 m4 $16.00
€0 €0 €0 A2 m5 $17.00
€0 €0 €0 A2 m6 $18.00
€0 €0 €0 A2 m7 $19.00
€0 €0 €0 A2 m8 $20.00
€0 €0 €0 A2 m9 $21.00
€0 €0 €0 A2 m10 $22.00
A2 m11 $23.00
A2 m12 $24.00
A3 m1 $25.00
A3 m2 $26.00
A3 m3 $27.00
A3 m4 $28.00
A3 m5 $29.00
A3 m6 $30.00
A3 m7 $31.00
A3 m8 $32.00
A3 m9 $33.00
A3 m10 $34.00
A3 m11 $35.00
A3 m12 $36.00

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0

46 47 48
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
A4 m10 A4 m11 A4 m12

€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
€0 €0 €0
VIEW

Capitale € 50,000.00
VIEW Credito Imposta
2017
Importo
Spesa incrementale gruppo A € 10,000
Spesa incrementale gruppo B
Spesa incrementale gruppo C
Spesa incrementale gruppo D
Spese Incrementali al 50% € 10,000

Spese Incrementali al 25% €0
Importo contributo al 50% € 10,000

Importo contributo al 25% €0
Contributo al 50% € 5,000

Contributo al 25% €0
Contributo spese certificazione
Contributo € 5,000
per maggiori informazioni credito imposta clicca qui
VIEW celle Input
Descrizione Aliquota iva gen-17 feb-17 mar-17
Servizio / Prodotto 1 22.00% € 250.00 € 275.00 € 302.50

TOTALE € 5,650.00 € 6,215.00 € 6,836.50
Iva a Debito gen-17 feb-17 mar-17

Servizio / Prodotto 1 € 55.00 € 60.50 € 66.55
TOTALE € 1,243.00 € 1,367.30 € 1,504.03
Crediti Commerciali gen-17 feb-17 mar-17

Servizio / Prodotto 1 € 305 € 305 € 336
TOTALE € 6,893 € 6,893 € 7,582
Incassi gen-17 feb-17 mar-17

Servizio / Prodotto 1 €0 € 336 € 339
TOTALE €0 € 7,582 € 7,651
apr-17 mag-17 giu-17 lug-17 ago-17 set-17 ott-17 nov-17
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 199.65 € 219.62 € 241.58 € 265.73 € 292.31 € 321.54 € 353.69 € 389.06
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 465.85 € 512.44 € 563.68 € 620.05 € 682.05 € 750.26 € 825.28 € 907.81
€ 199.65 € 219.62 € 241.58 € 265.73 € 292.31 € 321.54 € 353.69 € 389.06
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 332.75 € 366.03 € 402.63 € 442.89 € 487.18 € 535.90 € 589.49 € 648.44
€ 399.30 € 439.23 € 483.15 € 531.47 € 584.62 € 643.08 € 707.38 € 778.12
€ 399.30 € 439.23 € 483.15 € 531.47 € 584.62 € 643.08 € 707.38 € 778.12
€ 465.85 € 512.44 € 563.68 € 620.05 € 682.05 € 750.26 € 825.28 € 907.81
€ 465.85 € 512.44 € 563.68 € 620.05 € 682.05 € 750.26 € 825.28 € 907.81
€ 465.85 € 512.44 € 563.68 € 620.05 € 682.05 € 750.26 € 825.28 € 907.81
€ 166.38 € 183.01 € 201.31 € 221.45 € 243.59 € 267.95 € 294.74 € 324.22
€ 166.38 € 183.01 € 201.31 € 221.45 € 243.59 € 267.95 € 294.74 € 324.22
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 266.20 € 292.82 € 322.10 € 354.31 € 389.74 € 428.72 € 471.59 € 518.75
€ 199.65 € 219.62 € 241.58 € 265.73 € 292.31 € 321.54 € 353.69 € 389.06

€ 7,520.15 € 8,272.17 € 9,099.38 € 10,009.32 € 11,010.25 € 12,111.28 € 13,322.40 € 14,654.64

€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 43.92 € 48.32 € 53.15 € 58.46 € 64.31 € 70.74 € 77.81 € 85.59
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 102.49 € 112.74 € 124.01 € 136.41 € 150.05 € 165.06 € 181.56 € 199.72
€ 43.92 € 48.32 € 53.15 € 58.46 € 64.31 € 70.74 € 77.81 € 85.59
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 73.21 € 80.53 € 88.58 € 97.44 € 107.18 € 117.90 € 129.69 € 142.66
€ 87.85 € 96.63 € 106.29 € 116.92 € 128.62 € 141.48 € 155.62 € 171.19
€ 87.85 € 96.63 € 106.29 € 116.92 € 128.62 € 141.48 € 155.62 € 171.19
€ 102.49 € 112.74 € 124.01 € 136.41 € 150.05 € 165.06 € 181.56 € 199.72
€ 102.49 € 112.74 € 124.01 € 136.41 € 150.05 € 165.06 € 181.56 € 199.72
€ 102.49 € 112.74 € 124.01 € 136.41 € 150.05 € 165.06 € 181.56 € 199.72
€ 36.60 € 40.26 € 44.29 € 48.72 € 53.59 € 58.95 € 64.84 € 71.33
€ 36.60 € 40.26 € 44.29 € 48.72 € 53.59 € 58.95 € 64.84 € 71.33
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 58.56 € 64.42 € 70.86 € 77.95 € 85.74 € 94.32 € 103.75 € 114.12
€ 43.92 € 48.32 € 53.15 € 58.46 € 64.31 € 70.74 € 77.81 € 85.59
€ 1,654.43 € 1,819.88 € 2,001.86 € 2,202.05 € 2,422.26 € 2,664.48 € 2,930.93 € 3,224.02

€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 221 € 244 € 268 € 295 € 324 € 357 € 392 € 432
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 517 € 568 € 625 € 688 € 756 € 832 € 915 € 1,007
€ 221 € 244 € 268 € 295 € 324 € 357 € 392 € 432
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 369 € 406 € 447 € 491 € 540 € 594 € 654 € 719
€ 443 € 487 € 536 € 589 € 648 € 713 € 785 € 863
€ 443 € 487 € 536 € 589 € 648 € 713 € 785 € 863
€ 517 € 568 € 625 € 688 € 756 € 832 € 915 € 1,007
€ 517 € 568 € 625 € 688 € 756 € 832 € 915 € 1,007
€ 517 € 568 € 625 € 688 € 756 € 832 € 915 € 1,007
€ 185 € 203 € 223 € 246 € 270 € 297 € 327 € 360
€ 185 € 203 € 223 € 246 € 270 € 297 € 327 € 360
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 295 € 325 € 357 € 393 € 432 € 475 € 523 € 575
€ 221 € 244 € 268 € 295 € 324 € 357 € 392 € 432
€ 8,341 € 9,175 € 10,092 € 11,101 € 12,211 € 13,433 € 14,776 € 16,253

€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 223 € 246 € 270 € 297 € 327 € 360 € 396 € 435
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 521 € 574 € 631 € 694 € 763 € 840 € 924 € 1,016
€ 223 € 246 € 270 € 297 € 327 € 360 € 396 € 435
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 372 € 410 € 451 € 496 € 545 € 600 € 660 € 726
€ 447 € 492 € 541 € 595 € 654 € 720 € 792 € 871
€ 447 € 492 € 541 € 595 € 654 € 720 € 792 € 871
€ 521 € 574 € 631 € 694 € 763 € 840 € 924 € 1,016
€ 521 € 574 € 631 € 694 € 763 € 840 € 924 € 1,016
€ 521 € 574 € 631 € 694 € 763 € 840 € 924 € 1,016
€ 186 € 205 € 225 € 248 € 273 € 300 € 330 € 363
€ 186 € 205 € 225 € 248 € 273 € 300 € 330 € 363
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 298 € 328 € 360 € 397 € 436 € 480 € 528 € 581
€ 223 € 246 € 270 € 297 € 327 € 360 € 396 € 435
€ 8,416 € 9,258 € 10,184 € 11,202 € 12,322 € 13,555 € 14,910 € 16,401
dic-17 gen-18 feb-18 mar-18 apr-18 mag-18 giu-18 lug-18
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 427.97 € 449.37 € 471.83 € 495.43 € 520.20 € 546.21 € 573.52 € 602.19
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 998.59 € 1,048.52 € 1,100.95 € 1,155.99 € 1,213.79 € 1,274.48 € 1,338.21 € 1,405.12
€ 427.97 € 449.37 € 471.83 € 495.43 € 520.20 € 546.21 € 573.52 € 602.19
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 713.28 € 748.94 € 786.39 € 825.71 € 867.00 € 910.35 € 955.86 € 1,003.66
€ 855.94 € 898.73 € 943.67 € 990.85 € 1,040.39 € 1,092.41 € 1,147.03 € 1,204.39
€ 855.94 € 898.73 € 943.67 € 990.85 € 1,040.39 € 1,092.41 € 1,147.03 € 1,204.39
€ 998.59 € 1,048.52 € 1,100.95 € 1,155.99 € 1,213.79 € 1,274.48 € 1,338.21 € 1,405.12
€ 998.59 € 1,048.52 € 1,100.95 € 1,155.99 € 1,213.79 € 1,274.48 € 1,338.21 € 1,405.12
€ 998.59 € 1,048.52 € 1,100.95 € 1,155.99 € 1,213.79 € 1,274.48 € 1,338.21 € 1,405.12
€ 356.64 € 374.47 € 393.20 € 412.85 € 433.50 € 455.17 € 477.93 € 501.83
€ 356.64 € 374.47 € 393.20 € 412.85 € 433.50 € 455.17 € 477.93 € 501.83
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 570.62 € 599.15 € 629.11 € 660.57 € 693.60 € 728.28 € 764.69 € 802.92
€ 427.97 € 449.37 € 471.83 € 495.43 € 520.20 € 546.21 € 573.52 € 602.19

€ 16,120.11 € 16,926.11 € 17,772.42 € 18,661.04 € 19,594.09 € 20,573.80 € 21,602.49 € 22,682.61

€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 94.15 € 98.86 € 103.80 € 108.99 € 114.44 € 120.17 € 126.17 € 132.48
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 219.69 € 230.67 € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13
€ 94.15 € 98.86 € 103.80 € 108.99 € 114.44 € 120.17 € 126.17 € 132.48
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 156.92 € 164.77 € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80
€ 188.31 € 197.72 € 207.61 € 217.99 € 228.89 € 240.33 € 252.35 € 264.97
€ 188.31 € 197.72 € 207.61 € 217.99 € 228.89 € 240.33 € 252.35 € 264.97
€ 219.69 € 230.67 € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13
€ 219.69 € 230.67 € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13
€ 219.69 € 230.67 € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13
€ 78.46 € 82.38 € 86.50 € 90.83 € 95.37 € 100.14 € 105.14 € 110.40
€ 78.46 € 82.38 € 86.50 € 90.83 € 95.37 € 100.14 € 105.14 € 110.40
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 125.54 € 131.81 € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64
€ 94.15 € 98.86 € 103.80 € 108.99 € 114.44 € 120.17 € 126.17 € 132.48
€ 3,546.42 € 3,723.75 € 3,909.93 € 4,105.43 € 4,310.70 € 4,526.24 € 4,752.55 € 4,990.17

€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 475 € 522 € 548 € 576 € 604 € 635 € 666 € 700
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 1,108 € 1,218 € 1,279 € 1,343 € 1,410 € 1,481 € 1,555 € 1,633
€ 475 € 522 € 548 € 576 € 604 € 635 € 666 € 700
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 791 € 870 € 914 € 959 € 1,007 € 1,058 € 1,111 € 1,166
€ 949 € 1,044 € 1,096 € 1,151 € 1,209 € 1,269 € 1,333 € 1,399
€ 949 € 1,044 € 1,096 € 1,151 € 1,209 € 1,269 € 1,333 € 1,399
€ 1,108 € 1,218 € 1,279 € 1,343 € 1,410 € 1,481 € 1,555 € 1,633
€ 1,108 € 1,218 € 1,279 € 1,343 € 1,410 € 1,481 € 1,555 € 1,633
€ 1,108 € 1,218 € 1,279 € 1,343 € 1,410 € 1,481 € 1,555 € 1,633
€ 396 € 435 € 457 € 480 € 504 € 529 € 555 € 583
€ 396 € 435 € 457 € 480 € 504 € 529 € 555 € 583
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 633 € 696 € 731 € 768 € 806 € 846 € 888 € 933
€ 475 € 522 € 548 € 576 € 604 € 635 € 666 € 700
€ 17,879 € 19,667 € 20,650 € 21,682 € 22,766 € 23,905 € 25,100 € 26,355

€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 479 € 501 € 550 € 577 € 606 € 636 € 668 € 701
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 1,118 € 1,168 € 1,282 € 1,346 € 1,414 € 1,484 € 1,559 € 1,637
€ 479 € 501 € 550 € 577 € 606 € 636 € 668 € 701
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 798 € 835 € 916 € 962 € 1,010 € 1,060 € 1,113 € 1,169
€ 958 € 1,002 € 1,099 € 1,154 € 1,212 € 1,272 € 1,336 € 1,403
€ 958 € 1,002 € 1,099 € 1,154 € 1,212 € 1,272 € 1,336 € 1,403
€ 1,118 € 1,168 € 1,282 € 1,346 € 1,414 € 1,484 € 1,559 € 1,637
€ 1,118 € 1,168 € 1,282 € 1,346 € 1,414 € 1,484 € 1,559 € 1,637
€ 1,118 € 1,168 € 1,282 € 1,346 € 1,414 € 1,484 € 1,559 € 1,637
€ 399 € 417 € 458 € 481 € 505 € 530 € 557 € 584
€ 399 € 417 € 458 € 481 € 505 € 530 € 557 € 584
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 639 € 668 € 733 € 769 € 808 € 848 € 891 € 935
€ 479 € 501 € 550 € 577 € 606 € 636 € 668 € 701
€ 18,041 € 18,862 € 20,699 € 21,734 € 22,821 € 23,962 € 25,160 € 26,418
ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19 mar-19
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 632.30 € 663.92 € 697.11 € 731.97 € 768.57 € 807.00 € 847.35 € 889.71
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 1,475.37 € 1,549.14 € 1,626.60 € 1,707.93 € 1,793.33 € 1,882.99 € 1,977.14 € 2,076.00
€ 632.30 € 663.92 € 697.11 € 731.97 € 768.57 € 807.00 € 847.35 € 889.71
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,053.84 € 1,106.53 € 1,161.86 € 1,219.95 € 1,280.95 € 1,344.99 € 1,412.24 € 1,482.86
€ 1,264.61 € 1,327.84 € 1,394.23 € 1,463.94 € 1,537.14 € 1,613.99 € 1,694.69 € 1,779.43
€ 1,264.61 € 1,327.84 € 1,394.23 € 1,463.94 € 1,537.14 € 1,613.99 € 1,694.69 € 1,779.43
€ 1,475.37 € 1,549.14 € 1,626.60 € 1,707.93 € 1,793.33 € 1,882.99 € 1,977.14 € 2,076.00
€ 1,475.37 € 1,549.14 € 1,626.60 € 1,707.93 € 1,793.33 € 1,882.99 € 1,977.14 € 2,076.00
€ 1,475.37 € 1,549.14 € 1,626.60 € 1,707.93 € 1,793.33 € 1,882.99 € 1,977.14 € 2,076.00
€ 526.92 € 553.27 € 580.93 € 609.97 € 640.47 € 672.50 € 706.12 € 741.43
€ 526.92 € 553.27 € 580.93 € 609.97 € 640.47 € 672.50 € 706.12 € 741.43
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 843.07 € 885.22 € 929.49 € 975.96 € 1,024.76 € 1,076.00 € 1,129.80 € 1,186.28
€ 632.30 € 663.92 € 697.11 € 731.97 € 768.57 € 807.00 € 847.35 € 889.71

€ 23,816.74 € 25,007.58 € 26,257.96 € 27,570.86 € 28,949.40 € 30,396.87 € 31,916.71 € 33,512.55

€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 139.11 € 146.06 € 153.37 € 161.03 € 169.08 € 177.54 € 186.42 € 195.74
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 324.58 € 340.81 € 357.85 € 375.74 € 394.53 € 414.26 € 434.97 € 456.72
€ 139.11 € 146.06 € 153.37 € 161.03 € 169.08 € 177.54 € 186.42 € 195.74
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 231.84 € 243.44 € 255.61 € 268.39 € 281.81 € 295.90 € 310.69 € 326.23
€ 278.21 € 292.12 € 306.73 € 322.07 € 338.17 € 355.08 € 372.83 € 391.47
€ 278.21 € 292.12 € 306.73 € 322.07 € 338.17 € 355.08 € 372.83 € 391.47
€ 324.58 € 340.81 € 357.85 € 375.74 € 394.53 € 414.26 € 434.97 € 456.72
€ 324.58 € 340.81 € 357.85 € 375.74 € 394.53 € 414.26 € 434.97 € 456.72
€ 324.58 € 340.81 € 357.85 € 375.74 € 394.53 € 414.26 € 434.97 € 456.72
€ 115.92 € 121.72 € 127.80 € 134.19 € 140.90 € 147.95 € 155.35 € 163.11
€ 115.92 € 121.72 € 127.80 € 134.19 € 140.90 € 147.95 € 155.35 € 163.11
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 185.48 € 194.75 € 204.49 € 214.71 € 225.45 € 236.72 € 248.55 € 260.98
€ 139.11 € 146.06 € 153.37 € 161.03 € 169.08 € 177.54 € 186.42 € 195.74
€ 5,239.68 € 5,501.67 € 5,776.75 € 6,065.59 € 6,368.87 € 6,687.31 € 7,021.68 € 7,372.76

€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 735 € 771 € 810 € 850 € 893 € 938 € 985 € 1,034
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 1,714 € 1,800 € 1,890 € 1,984 € 2,084 € 2,188 € 2,297 € 2,412
€ 735 € 771 € 810 € 850 € 893 € 938 € 985 € 1,034
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,224 € 1,286 € 1,350 € 1,417 € 1,488 € 1,563 € 1,641 € 1,723
€ 1,469 € 1,543 € 1,620 € 1,701 € 1,786 € 1,875 € 1,969 € 2,068
€ 1,469 € 1,543 € 1,620 € 1,701 € 1,786 € 1,875 € 1,969 € 2,068
€ 1,714 € 1,800 € 1,890 € 1,984 € 2,084 € 2,188 € 2,297 € 2,412
€ 1,714 € 1,800 € 1,890 € 1,984 € 2,084 € 2,188 € 2,297 € 2,412
€ 1,714 € 1,800 € 1,890 € 1,984 € 2,084 € 2,188 € 2,297 € 2,412
€ 612 € 643 € 675 € 709 € 744 € 781 € 820 € 861
€ 612 € 643 € 675 € 709 € 744 € 781 € 820 € 861
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 980 € 1,029 € 1,080 € 1,134 € 1,191 € 1,250 € 1,313 € 1,378
€ 735 € 771 € 810 € 850 € 893 € 938 € 985 € 1,034
€ 27,673 € 29,056 € 30,509 € 32,035 € 33,636 € 35,318 € 37,084 € 38,938

€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 736 € 773 € 812 € 853 € 895 € 940 € 987 € 1,036
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 1,718 € 1,804 € 1,894 € 1,989 € 2,089 € 2,193 € 2,303 € 2,418
€ 736 € 773 € 812 € 853 € 895 € 940 € 987 € 1,036
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,227 € 1,289 € 1,353 € 1,421 € 1,492 € 1,566 € 1,645 € 1,727
€ 1,473 € 1,546 € 1,624 € 1,705 € 1,790 € 1,880 € 1,974 € 2,072
€ 1,473 € 1,546 € 1,624 € 1,705 € 1,790 € 1,880 € 1,974 € 2,072
€ 1,718 € 1,804 € 1,894 € 1,989 € 2,089 € 2,193 € 2,303 € 2,418
€ 1,718 € 1,804 € 1,894 € 1,989 € 2,089 € 2,193 € 2,303 € 2,418
€ 1,718 € 1,804 € 1,894 € 1,989 € 2,089 € 2,193 € 2,303 € 2,418
€ 614 € 644 € 677 € 710 € 746 € 783 € 822 € 864
€ 614 € 644 € 677 € 710 € 746 € 783 € 822 € 864
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 982 € 1,031 € 1,083 € 1,137 € 1,194 € 1,253 € 1,316 € 1,382
€ 736 € 773 € 812 € 853 € 895 € 940 € 987 € 1,036
€ 27,739 € 29,126 € 30,582 € 32,111 € 33,717 € 35,402 € 37,172 € 39,031
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 934.20 € 980.91 € 1,029.95 € 1,081.45 € 1,135.53 € 1,192.30 € 1,251.92 € 1,314.51
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 2,179.80 € 2,288.79 € 2,403.23 € 2,523.39 € 2,649.56 € 2,782.04 € 2,921.14 € 3,067.20
€ 934.20 € 980.91 € 1,029.95 € 1,081.45 € 1,135.53 € 1,192.30 € 1,251.92 € 1,314.51
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,557.00 € 1,634.85 € 1,716.59 € 1,802.42 € 1,892.54 € 1,987.17 € 2,086.53 € 2,190.85
€ 1,868.40 € 1,961.82 € 2,059.91 € 2,162.91 € 2,271.05 € 2,384.60 € 2,503.83 € 2,629.02
€ 1,868.40 € 1,961.82 € 2,059.91 € 2,162.91 € 2,271.05 € 2,384.60 € 2,503.83 € 2,629.02
€ 2,179.80 € 2,288.79 € 2,403.23 € 2,523.39 € 2,649.56 € 2,782.04 € 2,921.14 € 3,067.20
€ 2,179.80 € 2,288.79 € 2,403.23 € 2,523.39 € 2,649.56 € 2,782.04 € 2,921.14 € 3,067.20
€ 2,179.80 € 2,288.79 € 2,403.23 € 2,523.39 € 2,649.56 € 2,782.04 € 2,921.14 € 3,067.20
€ 778.50 € 817.42 € 858.30 € 901.21 € 946.27 € 993.58 € 1,043.26 € 1,095.43
€ 778.50 € 817.42 € 858.30 € 901.21 € 946.27 € 993.58 € 1,043.26 € 1,095.43
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 1,245.60 € 1,307.88 € 1,373.27 € 1,441.94 € 1,514.03 € 1,589.74 € 1,669.22 € 1,752.68
€ 934.20 € 980.91 € 1,029.95 € 1,081.45 € 1,135.53 € 1,192.30 € 1,251.92 € 1,314.51

€ 35,188.18 € 36,947.59 € 38,794.97 € 40,734.71 € 42,771.45 € 44,910.02 € 47,155.52 € 49,513.30

€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 205.52 € 215.80 € 226.59 € 237.92 € 249.82 € 262.31 € 275.42 € 289.19
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 479.56 € 503.53 € 528.71 € 555.15 € 582.90 € 612.05 € 642.65 € 674.78
€ 205.52 € 215.80 € 226.59 € 237.92 € 249.82 € 262.31 € 275.42 € 289.19
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 342.54 € 359.67 € 377.65 € 396.53 € 416.36 € 437.18 € 459.04 € 481.99
€ 411.05 € 431.60 € 453.18 € 475.84 € 499.63 € 524.61 € 550.84 € 578.39
€ 411.05 € 431.60 € 453.18 € 475.84 € 499.63 € 524.61 € 550.84 € 578.39
€ 479.56 € 503.53 € 528.71 € 555.15 € 582.90 € 612.05 € 642.65 € 674.78
€ 479.56 € 503.53 € 528.71 € 555.15 € 582.90 € 612.05 € 642.65 € 674.78
€ 479.56 € 503.53 € 528.71 € 555.15 € 582.90 € 612.05 € 642.65 € 674.78
€ 171.27 € 179.83 € 188.83 € 198.27 € 208.18 € 218.59 € 229.52 € 240.99
€ 171.27 € 179.83 € 188.83 € 198.27 € 208.18 € 218.59 € 229.52 € 240.99
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 274.03 € 287.73 € 302.12 € 317.23 € 333.09 € 349.74 € 367.23 € 385.59
€ 205.52 € 215.80 € 226.59 € 237.92 € 249.82 € 262.31 € 275.42 € 289.19
€ 7,741.40 € 8,128.47 € 8,534.89 € 8,961.64 € 9,409.72 € 9,880.20 € 10,374.22 € 10,892.93

€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,085 € 1,140 € 1,197 € 1,257 € 1,319 € 1,385 € 1,455 € 1,527
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 2,533 € 2,659 € 2,792 € 2,932 € 3,079 € 3,232 € 3,394 € 3,564
€ 1,085 € 1,140 € 1,197 € 1,257 € 1,319 € 1,385 € 1,455 € 1,527
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 1,809 € 1,900 € 1,995 € 2,094 € 2,199 € 2,309 € 2,424 € 2,546
€ 2,171 € 2,279 € 2,393 € 2,513 € 2,639 € 2,771 € 2,909 € 3,055
€ 2,171 € 2,279 € 2,393 € 2,513 € 2,639 € 2,771 € 2,909 € 3,055
€ 2,533 € 2,659 € 2,792 € 2,932 € 3,079 € 3,232 € 3,394 € 3,564
€ 2,533 € 2,659 € 2,792 € 2,932 € 3,079 € 3,232 € 3,394 € 3,564
€ 2,533 € 2,659 € 2,792 € 2,932 € 3,079 € 3,232 € 3,394 € 3,564
€ 905 € 950 € 997 € 1,047 € 1,099 € 1,154 € 1,212 € 1,273
€ 905 € 950 € 997 € 1,047 € 1,099 € 1,154 € 1,212 € 1,273
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 1,447 € 1,520 € 1,596 € 1,675 € 1,759 € 1,847 € 1,939 € 2,036
€ 1,085 € 1,140 € 1,197 € 1,257 € 1,319 € 1,385 € 1,455 € 1,527
€ 40,885 € 42,930 € 45,076 € 47,330 € 49,696 € 52,181 € 54,790 € 57,530

€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,088 € 1,142 € 1,200 € 1,260 € 1,323 € 1,389 € 1,458 € 1,531
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 2,539 € 2,666 € 2,799 € 2,939 € 3,086 € 3,240 € 3,402 € 3,572
€ 1,088 € 1,142 € 1,200 € 1,260 € 1,323 € 1,389 € 1,458 € 1,531
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 1,813 € 1,904 € 1,999 € 2,099 € 2,204 € 2,314 € 2,430 € 2,552
€ 2,176 € 2,285 € 2,399 € 2,519 € 2,645 € 2,777 € 2,916 € 3,062
€ 2,176 € 2,285 € 2,399 € 2,519 € 2,645 € 2,777 € 2,916 € 3,062
€ 2,539 € 2,666 € 2,799 € 2,939 € 3,086 € 3,240 € 3,402 € 3,572
€ 2,539 € 2,666 € 2,799 € 2,939 € 3,086 € 3,240 € 3,402 € 3,572
€ 2,539 € 2,666 € 2,799 € 2,939 € 3,086 € 3,240 € 3,402 € 3,572
€ 907 € 952 € 1,000 € 1,050 € 1,102 € 1,157 € 1,215 € 1,276
€ 907 € 952 € 1,000 € 1,050 € 1,102 € 1,157 € 1,215 € 1,276
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 1,451 € 1,523 € 1,599 € 1,679 € 1,763 € 1,852 € 1,944 € 2,041
€ 1,088 € 1,142 € 1,200 € 1,260 € 1,323 € 1,389 € 1,458 € 1,531
€ 40,983 € 43,032 € 45,183 € 47,443 € 49,815 € 52,305 € 54,921 € 57,667
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 1,380.24 € 1,407.84 € 1,436.00 € 1,464.72 € 1,494.01 € 1,523.89 € 1,554.37 € 1,585.46
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 3,220.56 € 3,284.97 € 3,350.67 € 3,417.68 € 3,486.03 € 3,555.75 € 3,626.87 € 3,699.41
€ 1,380.24 € 1,407.84 € 1,436.00 € 1,464.72 € 1,494.01 € 1,523.89 € 1,554.37 € 1,585.46
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,300.40 € 2,346.40 € 2,393.33 € 2,441.20 € 2,490.02 € 2,539.82 € 2,590.62 € 2,642.43
€ 2,760.48 € 2,815.69 € 2,872.00 € 2,929.44 € 2,988.03 € 3,047.79 € 3,108.74 € 3,170.92
€ 2,760.48 € 2,815.69 € 2,872.00 € 2,929.44 € 2,988.03 € 3,047.79 € 3,108.74 € 3,170.92
€ 3,220.56 € 3,284.97 € 3,350.67 € 3,417.68 € 3,486.03 € 3,555.75 € 3,626.87 € 3,699.41
€ 3,220.56 € 3,284.97 € 3,350.67 € 3,417.68 € 3,486.03 € 3,555.75 € 3,626.87 € 3,699.41
€ 3,220.56 € 3,284.97 € 3,350.67 € 3,417.68 € 3,486.03 € 3,555.75 € 3,626.87 € 3,699.41
€ 1,150.20 € 1,173.20 € 1,196.67 € 1,220.60 € 1,245.01 € 1,269.91 € 1,295.31 € 1,321.22
€ 1,150.20 € 1,173.20 € 1,196.67 € 1,220.60 € 1,245.01 € 1,269.91 € 1,295.31 € 1,321.22
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 1,840.32 € 1,877.12 € 1,914.67 € 1,952.96 € 1,992.02 € 2,031.86 € 2,072.50 € 2,113.95
€ 1,380.24 € 1,407.84 € 1,436.00 € 1,464.72 € 1,494.01 € 1,523.89 € 1,554.37 € 1,585.46

€ 51,988.96 € 53,028.74 € 54,089.32 € 55,171.10 € 56,274.53 € 57,400.02 € 58,548.02 € 59,718.98

€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 303.65 € 309.73 € 315.92 € 322.24 € 328.68 € 335.26 € 341.96 € 348.80
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 708.52 € 722.69 € 737.15 € 751.89 € 766.93 € 782.27 € 797.91 € 813.87
€ 303.65 € 309.73 € 315.92 € 322.24 € 328.68 € 335.26 € 341.96 € 348.80
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 506.09 € 516.21 € 526.53 € 537.06 € 547.81 € 558.76 € 569.94 € 581.34
€ 607.30 € 619.45 € 631.84 € 644.48 € 657.37 € 670.51 € 683.92 € 697.60
€ 607.30 € 619.45 € 631.84 € 644.48 € 657.37 € 670.51 € 683.92 € 697.60
€ 708.52 € 722.69 € 737.15 € 751.89 € 766.93 € 782.27 € 797.91 € 813.87
€ 708.52 € 722.69 € 737.15 € 751.89 € 766.93 € 782.27 € 797.91 € 813.87
€ 708.52 € 722.69 € 737.15 € 751.89 € 766.93 € 782.27 € 797.91 € 813.87
€ 253.04 € 258.10 € 263.27 € 268.53 € 273.90 € 279.38 € 284.97 € 290.67
€ 253.04 € 258.10 € 263.27 € 268.53 € 273.90 € 279.38 € 284.97 € 290.67
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 404.87 € 412.97 € 421.23 € 429.65 € 438.24 € 447.01 € 455.95 € 465.07
€ 303.65 € 309.73 € 315.92 € 322.24 € 328.68 € 335.26 € 341.96 € 348.80
€ 11,437.57 € 11,666.32 € 11,899.65 € 12,137.64 € 12,380.40 € 12,628.00 € 12,880.56 € 13,138.18

€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 1,604 € 1,684 € 1,718 € 1,752 € 1,787 € 1,823 € 1,859 € 1,896
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 3,742 € 3,929 € 4,008 € 4,088 € 4,170 € 4,253 € 4,338 € 4,425
€ 1,604 € 1,684 € 1,718 € 1,752 € 1,787 € 1,823 € 1,859 € 1,896
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 2,673 € 2,806 € 2,863 € 2,920 € 2,978 € 3,038 € 3,099 € 3,161
€ 3,207 € 3,368 € 3,435 € 3,504 € 3,574 € 3,645 € 3,718 € 3,793
€ 3,207 € 3,368 € 3,435 € 3,504 € 3,574 € 3,645 € 3,718 € 3,793
€ 3,742 € 3,929 € 4,008 € 4,088 € 4,170 € 4,253 € 4,338 € 4,425
€ 3,742 € 3,929 € 4,008 € 4,088 € 4,170 € 4,253 € 4,338 € 4,425
€ 3,742 € 3,929 € 4,008 € 4,088 € 4,170 € 4,253 € 4,338 € 4,425
€ 1,336 € 1,403 € 1,431 € 1,460 € 1,489 € 1,519 € 1,549 € 1,580
€ 1,336 € 1,403 € 1,431 € 1,460 € 1,489 € 1,519 € 1,549 € 1,580
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 2,138 € 2,245 € 2,290 € 2,336 € 2,383 € 2,430 € 2,479 € 2,528
€ 1,604 € 1,684 € 1,718 € 1,752 € 1,787 € 1,823 € 1,859 € 1,896
€ 60,406 € 63,427 € 64,695 € 65,989 € 67,309 € 68,655 € 70,028 € 71,429

€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 1,608 € 1,637 € 1,718 € 1,753 € 1,788 € 1,823 € 1,860 € 1,897
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 3,751 € 3,821 € 4,009 € 4,089 € 4,171 € 4,255 € 4,340 € 4,427
€ 1,608 € 1,637 € 1,718 € 1,753 € 1,788 € 1,823 € 1,860 € 1,897
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 2,679 € 2,729 € 2,864 € 2,921 € 2,979 € 3,039 € 3,100 € 3,162
€ 3,215 € 3,275 € 3,436 € 3,505 € 3,575 € 3,647 € 3,720 € 3,794
€ 3,215 € 3,275 € 3,436 € 3,505 € 3,575 € 3,647 € 3,720 € 3,794
€ 3,751 € 3,821 € 4,009 € 4,089 € 4,171 € 4,255 € 4,340 € 4,427
€ 3,751 € 3,821 € 4,009 € 4,089 € 4,171 € 4,255 € 4,340 € 4,427
€ 3,751 € 3,821 € 4,009 € 4,089 € 4,171 € 4,255 € 4,340 € 4,427
€ 1,340 € 1,364 € 1,432 € 1,461 € 1,490 € 1,520 € 1,550 € 1,581
€ 1,340 € 1,364 € 1,432 € 1,461 € 1,490 € 1,520 € 1,550 € 1,581
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 2,143 € 2,183 € 2,291 € 2,337 € 2,384 € 2,431 € 2,480 € 2,529
€ 1,608 € 1,637 € 1,718 € 1,753 € 1,788 € 1,823 € 1,860 € 1,897
€ 60,550 € 61,675 € 64,720 € 66,015 € 67,335 € 68,682 € 70,055 € 71,457
ago-20 set-20 ott-20 nov-20 dic-20 2,017 2,018
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 1,617.17 € 1,649.51 € 1,682.50 € 1,716.15 € 1,750.48 € 3,208 € 7,153
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 3,773.39 € 3,848.86 € 3,925.84 € 4,004.36 € 4,084.44 € 7,484 € 16,689
€ 1,617.17 € 1,649.51 € 1,682.50 € 1,716.15 € 1,750.48 € 3,208 € 7,153
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 2,695.28 € 2,749.19 € 2,804.17 € 2,860.25 € 2,917.46 € 5,346 € 11,921
€ 3,234.34 € 3,299.02 € 3,365.00 € 3,432.30 € 3,500.95 € 6,415 € 14,305
€ 3,234.34 € 3,299.02 € 3,365.00 € 3,432.30 € 3,500.95 € 6,415 € 14,305
€ 3,773.39 € 3,848.86 € 3,925.84 € 4,004.36 € 4,084.44 € 7,484 € 16,689
€ 3,773.39 € 3,848.86 € 3,925.84 € 4,004.36 € 4,084.44 € 7,484 € 16,689
€ 3,773.39 € 3,848.86 € 3,925.84 € 4,004.36 € 4,084.44 € 7,484 € 16,689
€ 1,347.64 € 1,374.59 € 1,402.09 € 1,430.13 € 1,458.73 € 2,673 € 5,961
€ 1,347.64 € 1,374.59 € 1,402.09 € 1,430.13 € 1,458.73 € 2,673 € 5,961
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 2,156.23 € 2,199.35 € 2,243.34 € 2,288.20 € 2,333.97 € 4,277 € 9,537
€ 1,617.17 € 1,649.51 € 1,682.50 € 1,716.15 € 1,750.48 € 3,208 € 7,153

€ 60,913.36 € 62,131.62 € 63,374.26 € 64,641.74 € 65,934.58 € 120,821.20 ###

€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84 € 1,176 € 2,623
€ 355.78 € 362.89 € 370.15 € 377.55 € 385.10 € 706 € 1,574
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47 € 941 € 2,098
€ 830.15 € 846.75 € 863.68 € 880.96 € 898.58 € 1,647 € 3,672
€ 355.78 € 362.89 € 370.15 € 377.55 € 385.10 € 706 € 1,574
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47 € 941 € 2,098
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 592.96 € 604.82 € 616.92 € 629.26 € 641.84
€ 711.55 € 725.79 € 740.30 € 755.11 € 770.21
€ 711.55 € 725.79 € 740.30 € 755.11 € 770.21
€ 830.15 € 846.75 € 863.68 € 880.96 € 898.58
€ 830.15 € 846.75 € 863.68 € 880.96 € 898.58
€ 830.15 € 846.75 € 863.68 € 880.96 € 898.58
€ 296.48 € 302.41 € 308.46 € 314.63 € 320.92
€ 296.48 € 302.41 € 308.46 € 314.63 € 320.92
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47
€ 474.37 € 483.86 € 493.53 € 503.40 € 513.47
€ 355.78 € 362.89 € 370.15 € 377.55 € 385.10
€ 13,400.94 € 13,668.96 € 13,942.34 € 14,221.18 € 14,505.61 € 6,115.91 € 13,637.65

€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 1,934 € 1,973 € 2,012 € 2,053 € 2,094 € 3,574 € 8,311
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 4,513 € 4,604 € 4,696 € 4,790 € 4,885 € 8,340 € 19,392
€ 1,934 € 1,973 € 2,012 € 2,053 € 2,094 € 3,574 € 8,311
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,224 € 3,288 € 3,354 € 3,421 € 3,490 € 5,957 € 13,851
€ 3,869 € 3,946 € 4,025 € 4,105 € 4,187 € 7,148 € 16,621
€ 3,869 € 3,946 € 4,025 € 4,105 € 4,187 € 7,148 € 16,621
€ 4,513 € 4,604 € 4,696 € 4,790 € 4,885 € 8,340 € 19,392
€ 4,513 € 4,604 € 4,696 € 4,790 € 4,885 € 8,340 € 19,392
€ 4,513 € 4,604 € 4,696 € 4,790 € 4,885 € 8,340 € 19,392
€ 1,612 € 1,644 € 1,677 € 1,711 € 1,745 € 2,979 € 6,926
€ 1,612 € 1,644 € 1,677 € 1,711 € 1,745 € 2,979 € 6,926
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 2,579 € 2,631 € 2,683 € 2,737 € 2,792 € 4,766 € 11,081
€ 1,934 € 1,973 € 2,012 € 2,053 € 2,094 € 3,574 € 8,311
€ 72,857 € 74,314 € 75,801 € 77,317 € 78,863 € 134,628 € 313,035

€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 1,935 € 1,974 € 2,013 € 2,053 € 2,095 € 3,439 € 8,308
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 4,515 € 4,605 € 4,697 € 4,791 € 4,887 € 8,024 € 19,385
€ 1,935 € 1,974 € 2,013 € 2,053 € 2,095 € 3,439 € 8,308
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,225 € 3,290 € 3,355 € 3,422 € 3,491 € 5,731 € 13,846
€ 3,870 € 3,947 € 4,026 € 4,107 € 4,189 € 6,877 € 16,616
€ 3,870 € 3,947 € 4,026 € 4,107 € 4,189 € 6,877 € 16,616
€ 4,515 € 4,605 € 4,697 € 4,791 € 4,887 € 8,024 € 19,385
€ 4,515 € 4,605 € 4,697 € 4,791 € 4,887 € 8,024 € 19,385
€ 4,515 € 4,605 € 4,697 € 4,791 € 4,887 € 8,024 € 19,385
€ 1,613 € 1,645 € 1,678 € 1,711 € 1,745 € 2,866 € 6,923
€ 1,613 € 1,645 € 1,678 € 1,711 € 1,745 € 2,866 € 6,923
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 2,580 € 2,632 € 2,684 € 2,738 € 2,793 € 4,585 € 11,077
€ 1,935 € 1,974 € 2,013 € 2,053 € 2,095 € 3,439 € 8,308
€ 72,886 € 74,343 € 75,830 € 77,347 € 78,894 € 29,802 € 72,001
2,019 2,020
€ 21,408 € 31,470
€ 12,845 € 18,882
€ 17,127 € 25,176
€ 29,972 € 44,058
€ 12,845 € 18,882
€ 17,127 € 25,176
€ 21,408 € 31,470
€ 21,408 € 31,470
€ 21,408 € 31,470
€ 21,408 € 31,470
€ 21,408 € 31,470
€ 21,408 € 31,470
€ 25,690 € 37,764
€ 25,690 € 37,764
€ 29,972 € 44,058
€ 29,972 € 44,058
€ 29,972 € 44,058
€ 10,704 € 15,735
€ 10,704 € 15,735
€ 17,127 € 25,176
€ 17,127 € 25,176
€ 17,127 € 25,176
€ 17,127 € 25,176
€ 12,845 € 18,882
### ###
2,019 2,020
€ 4,710 € 6,923
€ 2,826 € 4,154
€ 3,768 € 5,539
€ 6,594 € 9,693
€ 2,826 € 4,154
€ 3,768 € 5,539
€ 24,491.26 € 36,001.90
2,019 2,020
€ 24,875 € 37,641
€ 14,925 € 22,584
€ 19,900 € 30,113
€ 34,824 € 52,697
€ 14,925 € 22,584
€ 19,900 € 30,113
€ 24,875 € 37,641
€ 24,875 € 37,641
€ 24,875 € 37,641
€ 24,875 € 37,641
€ 24,875 € 37,641
€ 24,875 € 37,641
€ 29,849 € 45,169
€ 29,849 € 45,169
€ 34,824 € 52,697
€ 34,824 € 52,697
€ 34,824 € 52,697
€ 12,437 € 18,820
€ 12,437 € 18,820
€ 19,900 € 30,113
€ 19,900 € 30,113
€ 19,900 € 30,113
€ 19,900 € 30,113
€ 14,925 € 22,584
€ 562,165 € 850,682
2,019 2,020
€ 24,934 € 37,577
€ 14,960 € 22,546
€ 19,947 € 30,062
€ 34,907 € 52,608
€ 14,960 € 22,546
€ 19,947 € 30,062
€ 24,934 € 37,577
€ 24,934 € 37,577
€ 24,934 € 37,577
€ 24,934 € 37,577
€ 24,934 € 37,577
€ 24,934 € 37,577
€ 29,921 € 45,092
€ 29,921 € 45,092
€ 34,907 € 52,608
€ 34,907 € 52,608
€ 34,907 € 52,608
€ 12,467 € 18,788
€ 12,467 € 18,788
€ 19,947 € 30,062
€ 19,947 € 30,062
€ 19,947 € 30,062
€ 19,947 € 30,062
€ 14,960 € 22,546
€ 129,656 € 195,400
VIEW
Descrizione Aliquota iva gen-17 feb-17 mar-17

TOTALE € 2,220.00 € 1,332.00 € 1,465.20
Iva a Credito gen-17 feb-17 mar-17

TOTALE € 488.40 € 293.04 € 322.34
Debiti Commerciali gen-17 feb-17 mar-17

TOTALE € 2,708 € 2,708 € 1,625
Pagamenti gen-17 feb-17 mar-17

TOTALE €0 € 1,625 € 2,871
apr-17 mag-17 giu-17 lug-17 ago-17 set-17 ott-17 nov-17 dic-17
€ 54.45 € 59.90 € 65.88 € 72.47 € 79.72 € 87.69 € 96.46 ### ###
€ 32.67 € 35.94 € 39.53 € 43.48 € 47.83 € 52.62 € 57.88 € 63.66 € 70.03
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 101.64 € 111.80 € 122.98 € 135.28 € 148.81 € 163.69 € 180.06 ### ###
€ 43.56 € 47.92 € 52.71 € 57.98 € 63.78 € 70.15 € 77.17 € 84.89 € 93.37
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 72.60 € 79.86 € 87.85 € 96.63 € 106.29 € 116.92 € 128.62 ### ###
€ 87.12 € 95.83 € 105.42 € 115.96 € 127.55 € 140.31 € 154.34 ### ###
€ 87.12 € 95.83 € 105.42 € 115.96 € 127.55 € 140.31 € 154.34 ### ###
€ 101.64 € 111.80 € 122.98 € 135.28 € 148.81 € 163.69 € 180.06 ### ###
€ 101.64 € 111.80 € 122.98 € 135.28 € 148.81 € 163.69 € 180.06 ### ###
€ 101.64 € 111.80 € 122.98 € 135.28 € 148.81 € 163.69 € 180.06 ### ###
€ 36.30 € 39.93 € 43.92 € 48.32 € 53.15 € 58.46 € 64.31 € 70.74 € 77.81
€ 36.30 € 39.93 € 43.92 € 48.32 € 53.15 € 58.46 € 64.31 € 70.74 € 77.81
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 58.08 € 63.89 € 70.28 € 77.30 € 85.03 € 93.54 € 102.89 ### ###
€ 43.56 € 47.92 € 52.71 € 57.98 € 63.78 € 70.15 € 77.17 € 84.89 € 93.37

€ 1,611.72 € 1,772.89 € 1,950.18 € 2,145.20 € 2,359.72 € 2,595.69 € 2,855.26 ### ###

€ 11.98 € 13.18 € 14.49 € 15.94 € 17.54 € 19.29 € 21.22 ### ###
€ 7.19 € 7.91 € 8.70 € 9.57 € 10.52 € 11.58 € 12.73 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 22.36 € 24.60 € 27.06 € 29.76 € 32.74 € 36.01 € 39.61 ### ###
€ 9.58 € 10.54 € 11.60 € 12.76 € 14.03 € 15.43 € 16.98 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 15.97 € 17.57 € 19.33 € 21.26 € 23.38 € 25.72 € 28.30 ### ###
€ 19.17 € 21.08 € 23.19 € 25.51 € 28.06 € 30.87 € 33.95 ### ###
€ 19.17 € 21.08 € 23.19 € 25.51 € 28.06 € 30.87 € 33.95 ### ###
€ 22.36 € 24.60 € 27.06 € 29.76 € 32.74 € 36.01 € 39.61 ### ###
€ 22.36 € 24.60 € 27.06 € 29.76 € 32.74 € 36.01 € 39.61 ### ###
€ 22.36 € 24.60 € 27.06 € 29.76 € 32.74 € 36.01 € 39.61 ### ###
€ 7.99 € 8.78 € 9.66 € 10.63 € 11.69 € 12.86 € 14.15 ### ###
€ 7.99 € 8.78 € 9.66 € 10.63 € 11.69 € 12.86 € 14.15 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 12.78 € 14.06 € 15.46 € 17.01 € 18.71 € 20.58 € 22.64 ### ###
€ 9.58 € 10.54 € 11.60 € 12.76 € 14.03 € 15.43 € 16.98 ### ###
€ 354.58 € 390.04 € 429.04 € 471.94 € 519.14 € 571.05 € 628.16 ### ###

€ 60 € 66 € 73 € 80 € 88 € 97 € 107 € 118 € 129
€ 36 € 40 € 44 € 48 € 53 € 58 € 64 € 71 € 78
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 113 € 124 € 136 € 150 € 165 € 182 € 200 € 220 € 242
€ 48 € 53 € 58 € 64 € 71 € 78 € 86 € 94 € 104
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 81 € 89 € 97 € 107 € 118 € 130 € 143 € 157 € 173
€ 97 € 106 € 117 € 129 € 141 € 156 € 171 € 188 € 207
€ 97 € 106 € 117 € 129 € 141 € 156 € 171 € 188 € 207
€ 113 € 124 € 136 € 150 € 165 € 182 € 200 € 220 € 242
€ 113 € 124 € 136 € 150 € 165 € 182 € 200 € 220 € 242
€ 113 € 124 € 136 € 150 € 165 € 182 € 200 € 220 € 242
€ 40 € 44 € 49 € 54 € 59 € 65 € 71 € 78 € 86
€ 40 € 44 € 49 € 54 € 59 € 65 € 71 € 78 € 86
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 64 € 71 € 78 € 86 € 94 € 104 € 114 € 126 € 138
€ 48 € 53 € 58 € 64 € 71 € 78 € 86 € 94 € 104
€ 1,788 € 1,966 € 2,163 € 2,379 € 2,617 € 2,879 € 3,167 ### ###

€ 61 € 67 € 74 € 81 € 89 € 98 € 108 € 119 € 131
€ 37 € 40 € 44 € 49 € 54 € 59 € 65 € 71 € 78
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 114 € 125 € 138 € 151 € 167 € 183 € 202 € 222 € 244
€ 49 € 54 € 59 € 65 € 71 € 79 € 86 € 95 € 105
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 81 € 89 € 98 € 108 € 119 € 131 € 144 € 158 € 174
€ 98 € 107 € 118 € 130 € 143 € 157 € 173 € 190 € 209
€ 98 € 107 € 118 € 130 € 143 € 157 € 173 € 190 € 209
€ 114 € 125 € 138 € 151 € 167 € 183 € 202 € 222 € 244
€ 114 € 125 € 138 € 151 € 167 € 183 € 202 € 222 € 244
€ 114 € 125 € 138 € 151 € 167 € 183 € 202 € 222 € 244
€ 41 € 45 € 49 € 54 € 59 € 65 € 72 € 79 € 87
€ 41 € 45 € 49 € 54 € 59 € 65 € 72 € 79 € 87
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 65 € 72 € 79 € 87 € 95 € 105 € 115 € 127 € 139
€ 49 € 54 € 59 € 65 € 71 € 79 € 86 € 95 € 105
€ 1,804 € 1,984 € 2,183 € 2,401 € 2,641 € 2,905 € 3,196 ### ###
gen-18 feb-18 mar-18 apr-18 mag-18 giu-18 lug-18 ago-18 set-18
### ### € 129.75 € 136.24 € 143.05 € 150.21 € 157.72 € 165.60 € 173.88
€ 70.61 € 74.15 € 77.85 € 81.75 € 85.83 € 90.12 € 94.63 € 99.36 € 104.33
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
### ### € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13 € 324.58
€ 94.15 € 98.86 € 103.80 € 108.99 € 114.44 € 120.17 € 126.17 € 132.48 € 139.11
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 173.01 € 181.66 € 190.74 € 200.28 € 210.29 € 220.80 € 231.84
### ### € 207.61 € 217.99 € 228.89 € 240.33 € 252.35 € 264.97 € 278.21
### ### € 207.61 € 217.99 € 228.89 € 240.33 € 252.35 € 264.97 € 278.21
### ### € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13 € 324.58
### ### € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13 € 324.58
### ### € 242.21 € 254.32 € 267.03 € 280.39 € 294.41 € 309.13 € 324.58
€ 78.46 € 82.38 € 86.50 € 90.83 € 95.37 € 100.14 € 105.14 € 110.40 € 115.92
€ 78.46 € 82.38 € 86.50 € 90.83 € 95.37 € 100.14 € 105.14 € 110.40 € 115.92
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
### ### € 138.40 € 145.32 € 152.59 € 160.22 € 168.23 € 176.64 € 185.48
€ 94.15 € 98.86 € 103.80 € 108.99 € 114.44 € 120.17 € 126.17 € 132.48 € 139.11

### ### € 3,840.73 € 4,032.77 € 4,234.41 € 4,446.13 € 4,668.43 € 4,901.85 € 5,146.95

### ### € 28.55 € 29.97 € 31.47 € 33.05 € 34.70 € 36.43 € 38.25
### ### € 17.13 € 17.98 € 18.88 € 19.83 € 20.82 € 21.86 € 22.95
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 53.29 € 55.95 € 58.75 € 61.68 € 64.77 € 68.01 € 71.41
### ### € 22.84 € 23.98 € 25.18 € 26.44 € 27.76 € 29.15 € 30.60
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 38.06 € 39.96 € 41.96 € 44.06 € 46.26 € 48.58 € 51.01
### ### € 45.67 € 47.96 € 50.36 € 52.87 € 55.52 € 58.29 € 61.21
### ### € 45.67 € 47.96 € 50.36 € 52.87 € 55.52 € 58.29 € 61.21
### ### € 53.29 € 55.95 € 58.75 € 61.68 € 64.77 € 68.01 € 71.41
### ### € 53.29 € 55.95 € 58.75 € 61.68 € 64.77 € 68.01 € 71.41
### ### € 53.29 € 55.95 € 58.75 € 61.68 € 64.77 € 68.01 € 71.41
### ### € 19.03 € 19.98 € 20.98 € 22.03 € 23.13 € 24.29 € 25.50
### ### € 19.03 € 19.98 € 20.98 € 22.03 € 23.13 € 24.29 € 25.50
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 30.45 € 31.97 € 33.57 € 35.25 € 37.01 € 38.86 € 40.80
### ### € 22.84 € 23.98 € 25.18 € 26.44 € 27.76 € 29.15 € 30.60
### ### € 844.96 € 887.21 € 931.57 € 978.15 € 1,027.05 € 1,078.41 € 1,132.33

€ 142 € 144 € 151 € 158 € 166 € 175 € 183 € 192 € 202
€ 85 € 86 € 90 € 95 € 100 € 105 € 110 € 115 € 121
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 266 € 268 € 281 € 295 € 310 € 326 € 342 € 359 € 377
€ 114 € 115 € 121 € 127 € 133 € 140 € 147 € 154 € 162
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 190 € 191 € 201 € 211 € 222 € 233 € 244 € 257 € 269
€ 228 € 230 € 241 € 253 € 266 € 279 € 293 € 308 € 323
€ 228 € 230 € 241 € 253 € 266 € 279 € 293 € 308 € 323
€ 266 € 268 € 281 € 295 € 310 € 326 € 342 € 359 € 377
€ 266 € 268 € 281 € 295 € 310 € 326 € 342 € 359 € 377
€ 266 € 268 € 281 € 295 € 310 € 326 € 342 € 359 € 377
€ 95 € 96 € 101 € 106 € 111 € 116 € 122 € 128 € 135
€ 95 € 96 € 101 € 106 € 111 € 116 € 122 € 128 € 135
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 152 € 153 € 161 € 169 € 177 € 186 € 195 € 205 € 216
€ 114 € 115 € 121 € 127 € 133 € 140 € 147 € 154 € 162
### ### € 4,463 € 4,686 € 4,920 € 5,166 € 5,424 € 5,695 € 5,980

€ 131 € 150 € 151 € 159 € 167 € 175 € 184 € 193 € 203
€ 78 € 90 € 91 € 95 € 100 € 105 € 110 € 116 € 122
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 244 € 279 € 282 € 296 € 311 € 327 € 343 € 360 € 378
€ 105 € 120 € 121 € 127 € 133 € 140 € 147 € 154 € 162
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 174 € 199 € 201 € 212 € 222 € 233 € 245 € 257 € 270
€ 209 € 239 € 242 € 254 € 267 € 280 € 294 € 309 € 324
€ 209 € 239 € 242 € 254 € 267 € 280 € 294 € 309 € 324
€ 244 € 279 € 282 € 296 € 311 € 327 € 343 € 360 € 378
€ 244 € 279 € 282 € 296 € 311 € 327 € 343 € 360 € 378
€ 244 € 279 € 282 € 296 € 311 € 327 € 343 € 360 € 378
€ 87 € 100 € 101 € 106 € 111 € 117 € 122 € 129 € 135
€ 87 € 100 € 101 € 106 € 111 € 117 € 122 € 129 € 135
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 139 € 160 € 161 € 169 € 178 € 187 € 196 € 206 € 216
€ 105 € 120 € 121 € 127 € 133 € 140 € 147 € 154 € 162
### ### € 4,473 € 4,697 € 4,932 € 5,178 € 5,437 € 5,709 € 5,994
ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19 mag-19 giu-19 lug-19
€ 182.58 ### ### ### ### € 233.02 € 244.67 € 256.90 € 269.75 € 283.24
€ 109.55 ### ### ### ### € 139.81 € 146.80 € 154.14 € 161.85 € 169.94
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 340.81 ### ### ### ### € 434.97 € 456.72 € 479.56 € 503.53 € 528.71
€ 146.06 ### ### ### ### € 186.42 € 195.74 € 205.52 € 215.80 € 226.59
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 243.44 ### ### ### ### € 310.69 € 326.23 € 342.54 € 359.67 € 377.65
€ 292.12 ### ### ### ### € 372.83 € 391.47 € 411.05 € 431.60 € 453.18
€ 292.12 ### ### ### ### € 372.83 € 391.47 € 411.05 € 431.60 € 453.18
€ 340.81 ### ### ### ### € 434.97 € 456.72 € 479.56 € 503.53 € 528.71
€ 340.81 ### ### ### ### € 434.97 € 456.72 € 479.56 € 503.53 € 528.71
€ 340.81 ### ### ### ### € 434.97 € 456.72 € 479.56 € 503.53 € 528.71
€ 121.72 ### ### ### ### € 155.35 € 163.11 € 171.27 € 179.83 € 188.83
€ 121.72 ### ### ### ### € 155.35 € 163.11 € 171.27 € 179.83 € 188.83
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 194.75 ### ### ### ### € 248.55 € 260.98 € 274.03 € 287.73 € 302.12
€ 146.06 ### ### ### ### € 186.42 € 195.74 € 205.52 € 215.80 € 226.59
€ 5,404.29 ### ### ### ### € 6,897.40 € 7,242.27 € 7,604.38 € 7,984.60 € 8,383.83
€ 40.17 ### ### ### ### € 51.26 € 53.83 € 56.52 € 59.35 € 62.31
€ 24.10 ### ### ### ### € 30.76 € 32.30 € 33.91 € 35.61 € 37.39
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 74.98 ### ### ### ### € 95.69 € 100.48 € 105.50 € 110.78 € 116.32
€ 32.13 ### ### ### ### € 41.01 € 43.06 € 45.22 € 47.48 € 49.85
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 53.56 ### ### ### ### € 68.35 € 71.77 € 75.36 € 79.13 € 83.08
€ 64.27 ### ### ### ### € 82.02 € 86.12 € 90.43 € 94.95 € 99.70
€ 64.27 ### ### ### ### € 82.02 € 86.12 € 90.43 € 94.95 € 99.70
€ 74.98 ### ### ### ### € 95.69 € 100.48 € 105.50 € 110.78 € 116.32
€ 74.98 ### ### ### ### € 95.69 € 100.48 € 105.50 € 110.78 € 116.32
€ 74.98 ### ### ### ### € 95.69 € 100.48 € 105.50 € 110.78 € 116.32
€ 26.78 ### ### ### ### € 34.18 € 35.89 € 37.68 € 39.56 € 41.54
€ 26.78 ### ### ### ### € 34.18 € 35.89 € 37.68 € 39.56 € 41.54
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 42.84 ### ### ### ### € 54.68 € 57.42 € 60.29 € 63.30 € 66.47
€ 32.13 ### ### ### ### € 41.01 € 43.06 € 45.22 € 47.48 € 49.85
€ 1,188.94 ### ### ### ### € 1,517.43 € 1,593.30 € 1,672.96 € 1,756.61 € 1,844.44
€ 212 € 223 € 234 € 246 € 258 € 271 € 284 € 298 € 313 € 329
€ 127 € 134 € 140 € 147 € 155 € 162 € 171 € 179 € 188 € 197
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 396 € 416 € 437 € 458 € 481 € 505 € 531 € 557 € 585 € 614
€ 170 € 178 € 187 € 196 € 206 € 217 € 227 € 239 € 251 € 263
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 283 € 297 € 312 € 327 € 344 € 361 € 379 € 398 € 418 € 439
€ 339 € 356 € 374 € 393 € 413 € 433 € 455 € 478 € 501 € 527
€ 339 € 356 € 374 € 393 € 413 € 433 € 455 € 478 € 501 € 527
€ 396 € 416 € 437 € 458 € 481 € 505 € 531 € 557 € 585 € 614
€ 396 € 416 € 437 € 458 € 481 € 505 € 531 € 557 € 585 € 614
€ 396 € 416 € 437 € 458 € 481 € 505 € 531 € 557 € 585 € 614
€ 141 € 148 € 156 € 164 € 172 € 180 € 190 € 199 € 209 € 219
€ 141 € 148 € 156 € 164 € 172 € 180 € 190 € 199 € 209 € 219
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 226 € 238 € 249 € 262 € 275 € 289 € 303 € 318 € 334 € 351
€ 170 € 178 € 187 € 196 € 206 € 217 € 227 € 239 € 251 € 263
€ 6,279 ### ### ### ### € 8,014 € 8,415 € 8,836 € 9,277 € 9,741
€ 213 € 223 € 234 € 246 € 258 € 271 € 285 € 299 € 314 € 330
€ 128 € 134 € 141 € 148 € 155 € 163 € 171 € 180 € 189 € 198
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 397 € 417 € 438 € 459 € 482 € 507 € 532 € 559 € 586 € 616
€ 170 € 179 € 188 € 197 € 207 € 217 € 228 € 239 € 251 € 264
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 284 € 298 € 313 € 328 € 345 € 362 € 380 € 399 € 419 € 440
€ 340 € 357 € 375 € 394 € 414 € 434 € 456 € 479 € 503 € 528
€ 340 € 357 € 375 € 394 € 414 € 434 € 456 € 479 € 503 € 528
€ 397 € 417 € 438 € 459 € 482 € 507 € 532 € 559 € 586 € 616
€ 397 € 417 € 438 € 459 € 482 € 507 € 532 € 559 € 586 € 616
€ 397 € 417 € 438 € 459 € 482 € 507 € 532 € 559 € 586 € 616
€ 142 € 149 € 156 € 164 € 172 € 181 € 190 € 199 € 209 € 220
€ 142 € 149 € 156 € 164 € 172 € 181 € 190 € 199 € 209 € 220
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 227 € 238 € 250 € 263 € 276 € 289 € 304 € 319 € 335 € 352
€ 170 € 179 € 188 € 197 € 207 € 217 € 228 € 239 € 251 € 264
€ 6,294 ### ### ### ### € 8,033 € 8,435 € 8,857 € 9,299 € 9,764
€ 297.40 € 312.27 € 327.88 ### € 361.49 ### ### € 373.36 € 380.83
€ 178.44 € 187.36 € 196.73 ### € 216.89 ### ### € 224.02 € 228.50
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 555.15 € 582.90 € 612.05 ### € 674.78 ### ### € 696.94 € 710.88
€ 237.92 € 249.82 € 262.31 ### € 289.19 ### ### € 298.69 € 304.66
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 396.53 € 416.36 € 437.18 ### € 481.99 ### ### € 497.81 € 507.77
€ 475.84 € 499.63 € 524.61 ### € 578.39 ### ### € 597.38 € 609.32
€ 475.84 € 499.63 € 524.61 ### € 578.39 ### ### € 597.38 € 609.32
€ 555.15 € 582.90 € 612.05 ### € 674.78 ### ### € 696.94 € 710.88
€ 555.15 € 582.90 € 612.05 ### € 674.78 ### ### € 696.94 € 710.88
€ 555.15 € 582.90 € 612.05 ### € 674.78 ### ### € 696.94 € 710.88
€ 198.27 € 208.18 € 218.59 ### € 240.99 ### ### € 248.91 € 253.88
€ 198.27 € 208.18 € 218.59 ### € 240.99 ### ### € 248.91 € 253.88
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 317.23 € 333.09 € 349.74 ### € 385.59 ### ### € 398.25 € 406.22
€ 237.92 € 249.82 € 262.31 ### € 289.19 ### ### € 298.69 € 304.66

€ 8,803.02 € 9,243.18 € 9,705.33 ### ### ### ### € 11,051.45 € 11,272.48

€ 65.43 € 68.70 € 72.13 ### € 79.53 ### ### € 82.14 € 83.78
€ 39.26 € 41.22 € 43.28 ### € 47.72 ### ### € 49.28 € 50.27
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 122.13 € 128.24 € 134.65 ### € 148.45 ### ### € 153.33 € 156.39
€ 52.34 € 54.96 € 57.71 ### € 63.62 ### ### € 65.71 € 67.03
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 87.24 € 91.60 € 96.18 ### € 106.04 ### ### € 109.52 € 111.71
€ 104.68 € 109.92 € 115.41 ### € 127.24 ### ### € 131.42 € 134.05
€ 104.68 € 109.92 € 115.41 ### € 127.24 ### ### € 131.42 € 134.05
€ 122.13 € 128.24 € 134.65 ### € 148.45 ### ### € 153.33 € 156.39
€ 122.13 € 128.24 € 134.65 ### € 148.45 ### ### € 153.33 € 156.39
€ 122.13 € 128.24 € 134.65 ### € 148.45 ### ### € 153.33 € 156.39
€ 43.62 € 45.80 € 48.09 ### € 53.02 ### ### € 54.76 € 55.85
€ 43.62 € 45.80 € 48.09 ### € 53.02 ### ### € 54.76 € 55.85
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 69.79 € 73.28 € 76.94 ### € 84.83 ### ### € 87.62 € 89.37
€ 52.34 € 54.96 € 57.71 ### € 63.62 ### ### € 65.71 € 67.03
€ 1,936.67 € 2,033.50 € 2,135.17 ### € 2,354.03 ### ### € 2,431.32 € 2,479.95

€ 346 € 363 € 381 € 400 € 420 € 441 € 438 € 447 € 455
€ 207 € 218 € 229 € 240 € 252 € 265 € 263 € 268 € 273
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 645 € 677 € 711 € 747 € 784 € 823 € 817 € 834 € 850
€ 276 € 290 € 305 € 320 € 336 € 353 € 350 € 357 € 364
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 461 € 484 € 508 € 533 € 560 € 588 € 584 € 595 € 607
€ 553 € 581 € 610 € 640 € 672 € 706 € 700 € 715 € 729
€ 553 € 581 € 610 € 640 € 672 € 706 € 700 € 715 € 729
€ 645 € 677 € 711 € 747 € 784 € 823 € 817 € 834 € 850
€ 645 € 677 € 711 € 747 € 784 € 823 € 817 € 834 € 850
€ 645 € 677 € 711 € 747 € 784 € 823 € 817 € 834 € 850
€ 230 € 242 € 254 € 267 € 280 € 294 € 292 € 298 € 304
€ 230 € 242 € 254 € 267 € 280 € 294 € 292 € 298 € 304
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 369 € 387 € 406 € 427 € 448 € 470 € 467 € 476 € 486
€ 276 € 290 € 305 € 320 € 336 € 353 € 350 € 357 € 364
€ 10,228 € 10,740 € 11,277 ### € 12,433 ### ### € 13,218 € 13,483

€ 346 € 364 € 382 € 401 € 421 € 417 € 450 € 447 € 456
€ 208 € 218 € 229 € 241 € 253 € 250 € 270 € 268 € 273
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 647 € 679 € 713 € 748 € 786 € 778 € 840 € 834 € 851
€ 277 € 291 € 306 € 321 € 337 € 333 € 360 € 357 € 365
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 462 € 485 € 509 € 535 € 561 € 556 € 600 € 596 € 608
€ 554 € 582 € 611 € 642 € 674 € 667 € 720 € 715 € 729
€ 554 € 582 € 611 € 642 € 674 € 667 € 720 € 715 € 729
€ 647 € 679 € 713 € 748 € 786 € 778 € 840 € 834 € 851
€ 647 € 679 € 713 € 748 € 786 € 778 € 840 € 834 € 851
€ 647 € 679 € 713 € 748 € 786 € 778 € 840 € 834 € 851
€ 231 € 242 € 255 € 267 € 281 € 278 € 300 € 298 € 304
€ 231 € 242 € 255 € 267 € 281 € 278 € 300 € 298 € 304
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 369 € 388 € 407 € 428 € 449 € 445 € 480 € 477 € 486
€ 277 € 291 € 306 € 321 € 337 € 333 € 360 € 357 € 365
€ 10,253 € 10,765 € 11,304 ### € 12,462 ### ### € 13,224 € 13,488
mag-20 giu-20 lug-20 ago-20 set-20 ott-20 nov-20 dic-20
€ 388.44 € 396.21 € 404.14 € 412.22 € 420.46 € 428.87 ### ###
€ 233.07 € 237.73 € 242.48 € 247.33 € 252.28 € 257.32 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 725.09 € 739.60 € 754.39 € 769.48 € 784.87 € 800.56 ### ###
€ 310.75 € 316.97 € 323.31 € 329.78 € 336.37 € 343.10 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 517.92 € 528.28 € 538.85 € 549.63 € 560.62 € 571.83 ### ###
€ 621.51 € 633.94 € 646.62 € 659.55 € 672.74 € 686.20 ### ###
€ 621.51 € 633.94 € 646.62 € 659.55 € 672.74 € 686.20 ### ###
€ 725.09 € 739.60 € 754.39 € 769.48 € 784.87 € 800.56 ### ###
€ 725.09 € 739.60 € 754.39 € 769.48 € 784.87 € 800.56 ### ###
€ 725.09 € 739.60 € 754.39 € 769.48 € 784.87 € 800.56 ### ###
€ 258.96 € 264.14 € 269.42 € 274.81 € 280.31 € 285.92 ### ###
€ 258.96 € 264.14 € 269.42 € 274.81 € 280.31 € 285.92 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 414.34 € 422.63 € 431.08 € 439.70 € 448.49 € 457.46 ### ###
€ 310.75 € 316.97 € 323.31 € 329.78 € 336.37 € 343.10 ### ###

€ 11,497.93 € 11,727.89 € 11,962.45 € 12,201.70 € 12,445.73 € 12,694.65 ### ###

€ 85.46 € 87.17 € 88.91 € 90.69 € 92.50 € 94.35 ### ###
€ 51.27 € 52.30 € 53.35 € 54.41 € 55.50 € 56.61 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 159.52 € 162.71 € 165.97 € 169.28 € 172.67 € 176.12 ### ###
€ 68.37 € 69.73 € 71.13 € 72.55 € 74.00 € 75.48 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 113.94 € 116.22 € 118.55 € 120.92 € 123.34 € 125.80 ### ###
€ 136.73 € 139.47 € 142.26 € 145.10 € 148.00 € 150.96 ### ###
€ 136.73 € 139.47 € 142.26 € 145.10 € 148.00 € 150.96 ### ###
€ 159.52 € 162.71 € 165.97 € 169.28 € 172.67 € 176.12 ### ###
€ 159.52 € 162.71 € 165.97 € 169.28 € 172.67 € 176.12 ### ###
€ 159.52 € 162.71 € 165.97 € 169.28 € 172.67 € 176.12 ### ###
€ 56.97 € 58.11 € 59.27 € 60.46 € 61.67 € 62.90 ### ###
€ 56.97 € 58.11 € 59.27 € 60.46 € 61.67 € 62.90 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 91.15 € 92.98 € 94.84 € 96.73 € 98.67 € 100.64 ### ###
€ 68.37 € 69.73 € 71.13 € 72.55 € 74.00 € 75.48 ### ###
€ 2,529.54 € 2,580.14 € 2,631.74 € 2,684.37 € 2,738.06 € 2,792.82 ### ###

€ 465 € 474 € 483 € 493 € 503 € 513 € 523 € 534
€ 279 € 284 € 290 € 296 € 302 € 308 € 314 € 320
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 867 € 885 € 902 € 920 € 939 € 958 € 977 € 996
€ 372 € 379 € 387 € 394 € 402 € 410 € 419 € 427
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 619 € 632 € 645 € 657 € 671 € 684 € 698 € 712
€ 743 € 758 € 773 € 789 € 805 € 821 € 837 € 854
€ 743 € 758 € 773 € 789 € 805 € 821 € 837 € 854
€ 867 € 885 € 902 € 920 € 939 € 958 € 977 € 996
€ 867 € 885 € 902 € 920 € 939 € 958 € 977 € 996
€ 867 € 885 € 902 € 920 € 939 € 958 € 977 € 996
€ 310 € 316 € 322 € 329 € 335 € 342 € 349 € 356
€ 310 € 316 € 322 € 329 € 335 € 342 € 349 € 356
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 496 € 505 € 516 € 526 € 536 € 547 € 558 € 569
€ 372 € 379 € 387 € 394 € 402 € 410 € 419 € 427
€ 13,752 € 14,027 € 14,308 € 14,594 € 14,886 € 15,184 ### ###

€ 465 € 474 € 484 € 493 € 503 € 513 € 523 € 534
€ 279 € 284 € 290 € 296 € 302 € 308 € 314 € 320
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 868 € 885 € 903 € 921 € 939 € 958 € 977 € 997
€ 372 € 379 € 387 € 395 € 402 € 411 € 419 € 427
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 620 € 632 € 645 € 658 € 671 € 684 € 698 € 712
€ 744 € 759 € 774 € 789 € 805 € 821 € 837 € 854
€ 744 € 759 € 774 € 789 € 805 € 821 € 837 € 854
€ 868 € 885 € 903 € 921 € 939 € 958 € 977 € 997
€ 868 € 885 € 903 € 921 € 939 € 958 € 977 € 997
€ 868 € 885 € 903 € 921 € 939 € 958 € 977 € 997
€ 310 € 316 € 322 € 329 € 335 € 342 € 349 € 356
€ 310 € 316 € 322 € 329 € 335 € 342 € 349 € 356
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 496 € 506 € 516 € 526 € 537 € 547 € 558 € 569
€ 372 € 379 € 387 € 395 € 402 € 411 € 419 € 427
€ 13,758 € 14,033 € 14,314 € 14,600 € 14,892 € 15,190 ### ###
2,017 2,018 2,019 2,020
€ 909 € 1,873 € 3,364 € 4,813
€ 545 € 1,124 € 2,019 € 2,888
€ 969 € 1,998 € 3,588 € 5,134
€ 1,697 € 3,497 € 6,280 € 8,984
€ 727 € 1,499 € 2,691 € 3,850
€ 969 € 1,998 € 3,588 € 5,134
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,212 € 2,498 € 4,486 € 6,417
€ 1,454 € 2,997 € 5,383 € 7,701
€ 1,454 € 2,997 € 5,383 € 7,701
€ 1,697 € 3,497 € 6,280 € 8,984
€ 1,697 € 3,497 € 6,280 € 8,984
€ 1,697 € 3,497 € 6,280 € 8,984
€ 606 € 1,249 € 2,243 € 3,209
€ 606 € 1,249 € 2,243 € 3,209
€ 969 € 1,998 € 3,588 € 5,134
€ 969 € 1,998 € 3,588 € 5,134
€ 969 € 1,998 € 3,588 € 5,134
€ 969 € 1,998 € 3,588 € 5,134
€ 727 € 1,499 € 2,691 € 3,850

€ 26,903.51 € 55,449.79 € 99,579.85 ###
2,017 2,018 2,019 2,020

€ 200 € 412 € 740 € 1,059
€ 120 € 247 € 444 € 635
€ 213 € 440 € 789 € 1,129
€ 373 € 769 € 1,382 € 1,977
€ 160 € 330 € 592 € 847
€ 213 € 440 € 789 € 1,129
€ 267 € 550 € 987 € 1,412
€ 267 € 550 € 987 € 1,412
€ 267 € 550 € 987 € 1,412
€ 267 € 550 € 987 € 1,412
€ 267 € 550 € 987 € 1,412
€ 267 € 550 € 987 € 1,412
€ 320 € 659 € 1,184 € 1,694
€ 320 € 659 € 1,184 € 1,694
€ 373 € 769 € 1,382 € 1,977
€ 373 € 769 € 1,382 € 1,977
€ 373 € 769 € 1,382 € 1,977
€ 133 € 275 € 493 € 706
€ 133 € 275 € 493 € 706
€ 213 € 440 € 789 € 1,129
€ 213 € 440 € 789 € 1,129
€ 213 € 440 € 789 € 1,129
€ 213 € 440 € 789 € 1,129
€ 160 € 330 € 592 € 847
€ 5,918.77 € 12,198.95 € 21,907.57 € 31,342.83
2,017 2,018 2,019 2,020

€ 1,058 € 2,182 € 3,909 € 5,769
€ 635 € 1,309 € 2,345 € 3,461
€ 1,128 € 2,328 € 4,169 € 6,153
€ 1,975 € 4,074 € 7,297 € 10,768
€ 846 € 1,746 € 3,127 € 4,615
€ 1,128 € 2,328 € 4,169 € 6,153
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,411 € 2,910 € 5,212 € 7,691
€ 1,693 € 3,492 € 6,254 € 9,230
€ 1,693 € 3,492 € 6,254 € 9,230
€ 1,975 € 4,074 € 7,297 € 10,768
€ 1,975 € 4,074 € 7,297 € 10,768
€ 1,975 € 4,074 € 7,297 € 10,768
€ 705 € 1,455 € 2,606 € 3,846
€ 705 € 1,455 € 2,606 € 3,846
€ 1,128 € 2,328 € 4,169 € 6,153
€ 1,128 € 2,328 € 4,169 € 6,153
€ 1,128 € 2,328 € 4,169 € 6,153
€ 1,128 € 2,328 € 4,169 € 6,153
€ 846 € 1,746 € 3,127 € 4,615
€ 31,316 € 64,595 € 115,702 € 170,751
2,017 2,018 2,019 2,020

€ 979 € 2,181 € 3,918 € 5,758
€ 588 € 1,309 € 2,351 € 3,455
€ 1,045 € 2,326 € 4,179 € 6,142
€ 1,828 € 4,071 € 7,314 € 10,749
€ 784 € 1,745 € 3,135 € 4,607
€ 1,045 € 2,326 € 4,179 € 6,142
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,306 € 2,908 € 5,224 € 7,678
€ 1,567 € 3,490 € 6,269 € 9,213
€ 1,567 € 3,490 € 6,269 € 9,213
€ 1,828 € 4,071 € 7,314 € 10,749
€ 1,828 € 4,071 € 7,314 € 10,749
€ 1,828 € 4,071 € 7,314 € 10,749
€ 653 € 1,454 € 2,612 € 3,839
€ 653 € 1,454 € 2,612 € 3,839
€ 1,045 € 2,326 € 4,179 € 6,142
€ 1,045 € 2,326 € 4,179 € 6,142
€ 1,045 € 2,326 € 4,179 € 6,142
€ 1,045 € 2,326 € 4,179 € 6,142
€ 784 € 1,745 € 3,135 € 4,607
€ 28,991 € 64,558 € 115,978 € 170,446
VIEW
Magazzino gg giacenza gen-17 feb-17 mar-17 apr-17
Servizio / Prodotto 1 30 50 55 61 67
Acquisti Magazzino gen-17 feb-17 mar-17 apr-17

Servizio / Prodotto 1 50 5 6 6
Variazione Magazzino gen-17 feb-17 mar-17 apr-17

Servizio / Prodotto 1 € 250 € 25 € 28 € 30
Valore Magazzino gen-17 feb-17 mar-17 apr-17

€ 5,650 € 6,215 € 6,837 € 7,520
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
73 81 89 97 107 118 130 143 150 157
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
7 7 8 9 10 11 12 13 7 7
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 20 € 22 € 24 € 27 € 29 € 32 € 35 € 39 € 21 € 22
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 47 € 51 € 56 € 62 € 68 € 75 € 83 € 91 € 50 € 52
€ 20 € 22 € 24 € 27 € 29 € 32 € 35 € 39 € 21 € 22
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 33 € 37 € 40 € 44 € 49 € 54 € 59 € 65 € 36 € 37
€ 40 € 44 € 48 € 53 € 58 € 64 € 71 € 78 € 43 € 45
€ 40 € 44 € 48 € 53 € 58 € 64 € 71 € 78 € 43 € 45
€ 47 € 51 € 56 € 62 € 68 € 75 € 83 € 91 € 50 € 52
€ 47 € 51 € 56 € 62 € 68 € 75 € 83 € 91 € 50 € 52
€ 47 € 51 € 56 € 62 € 68 € 75 € 83 € 91 € 50 € 52
€ 17 € 18 € 20 € 22 € 24 € 27 € 29 € 32 € 18 € 19
€ 17 € 18 € 20 € 22 € 24 € 27 € 29 € 32 € 18 € 19
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 27 € 29 € 32 € 35 € 39 € 43 € 47 € 52 € 29 € 30
€ 20 € 22 € 24 € 27 € 29 € 32 € 35 € 39 € 21 € 22
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 220 € 242 € 266 € 292 € 322 € 354 € 389 € 428 € 449 € 472
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 512 € 564 € 620 € 682 € 750 € 825 € 908 € 999 € 1,049 € 1,101
€ 220 € 242 € 266 € 292 € 322 € 354 € 389 € 428 € 449 € 472
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 366 € 403 € 443 € 487 € 536 € 589 € 648 € 713 € 749 € 786
€ 439 € 483 € 531 € 585 € 643 € 707 € 778 € 856 € 899 € 944
€ 439 € 483 € 531 € 585 € 643 € 707 € 778 € 856 € 899 € 944
€ 512 € 564 € 620 € 682 € 750 € 825 € 908 € 999 € 1,049 € 1,101
€ 512 € 564 € 620 € 682 € 750 € 825 € 908 € 999 € 1,049 € 1,101
€ 512 € 564 € 620 € 682 € 750 € 825 € 908 € 999 € 1,049 € 1,101
€ 183 € 201 € 221 € 244 € 268 € 295 € 324 € 357 € 374 € 393
€ 183 € 201 € 221 € 244 € 268 € 295 € 324 € 357 € 374 € 393
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 293 € 322 € 354 € 390 € 429 € 472 € 519 € 571 € 599 € 629
€ 220 € 242 € 266 € 292 € 322 € 354 € 389 € 428 € 449 € 472
€ 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120 € 16,926 € 17,772
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
165 173 182 191 201 211 221 232 244 256
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
8 8 9 9 10 10 11 11 12 12
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 24 € 25 € 26 € 27 € 29 € 30 € 32 € 33 € 35 € 37
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 55 € 58 € 61 € 64 € 67 € 70 € 74 € 77 € 81 € 85
€ 24 € 25 € 26 € 27 € 29 € 30 € 32 € 33 € 35 € 37
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 39 € 41 € 43 € 46 € 48 € 50 € 53 € 55 € 58 € 61
€ 47 € 50 € 52 € 55 € 57 € 60 € 63 € 66 € 70 € 73
€ 47 € 50 € 52 € 55 € 57 € 60 € 63 € 66 € 70 € 73
€ 55 € 58 € 61 € 64 € 67 € 70 € 74 € 77 € 81 € 85
€ 55 € 58 € 61 € 64 € 67 € 70 € 74 € 77 € 81 € 85
€ 55 € 58 € 61 € 64 € 67 € 70 € 74 € 77 € 81 € 85
€ 20 € 21 € 22 € 23 € 24 € 25 € 26 € 28 € 29 € 30
€ 20 € 21 € 22 € 23 € 24 € 25 € 26 € 28 € 29 € 30
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 31 € 33 € 35 € 36 € 38 € 40 € 42 € 44 € 46 € 49
€ 24 € 25 € 26 € 27 € 29 € 30 € 32 € 33 € 35 € 37
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 495 € 520 € 546 € 574 € 602 € 632 € 664 € 697 € 732 € 769
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 1,156 € 1,214 € 1,274 € 1,338 € 1,405 € 1,475 € 1,549 € 1,627 € 1,708 € 1,793
€ 495 € 520 € 546 € 574 € 602 € 632 € 664 € 697 € 732 € 769
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 826 € 867 € 910 € 956 € 1,004 € 1,054 € 1,107 € 1,162 € 1,220 € 1,281
€ 991 € 1,040 € 1,092 € 1,147 € 1,204 € 1,265 € 1,328 € 1,394 € 1,464 € 1,537
€ 991 € 1,040 € 1,092 € 1,147 € 1,204 € 1,265 € 1,328 € 1,394 € 1,464 € 1,537
€ 1,156 € 1,214 € 1,274 € 1,338 € 1,405 € 1,475 € 1,549 € 1,627 € 1,708 € 1,793
€ 1,156 € 1,214 € 1,274 € 1,338 € 1,405 € 1,475 € 1,549 € 1,627 € 1,708 € 1,793
€ 1,156 € 1,214 € 1,274 € 1,338 € 1,405 € 1,475 € 1,549 € 1,627 € 1,708 € 1,793
€ 413 € 433 € 455 € 478 € 502 € 527 € 553 € 581 € 610 € 640
€ 413 € 433 € 455 € 478 € 502 € 527 € 553 € 581 € 610 € 640
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 661 € 694 € 728 € 765 € 803 € 843 € 885 € 929 € 976 € 1,025
€ 495 € 520 € 546 € 574 € 602 € 632 € 664 € 697 € 732 € 769
€ 18,661 € 19,594 € 20,574 € 21,602 € 22,683 € 23,817 € 25,008 € 26,258 € 27,571 € 28,949
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
269 282 297 311 327 343 360 379 397 417
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
13 13 14 15 16 16 17 18 19 20
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 38 € 40 € 42 € 44 € 47 € 49 € 51 € 54 € 57 € 60
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 90 € 94 € 99 € 104 € 109 € 114 € 120 € 126 € 132 € 139
€ 38 € 40 € 42 € 44 € 47 € 49 € 51 € 54 € 57 € 60
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 64 € 67 € 71 € 74 € 78 € 82 € 86 € 90 € 95 € 99
€ 77 € 81 € 85 € 89 € 93 € 98 € 103 € 108 € 114 € 119
€ 77 € 81 € 85 € 89 € 93 € 98 € 103 € 108 € 114 € 119
€ 90 € 94 € 99 € 104 € 109 € 114 € 120 € 126 € 132 € 139
€ 90 € 94 € 99 € 104 € 109 € 114 € 120 € 126 € 132 € 139
€ 90 € 94 € 99 € 104 € 109 € 114 € 120 € 126 € 132 € 139
€ 32 € 34 € 35 € 37 € 39 € 41 € 43 € 45 € 47 € 50
€ 32 € 34 € 35 € 37 € 39 € 41 € 43 € 45 € 47 € 50
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 51 € 54 € 56 € 59 € 62 € 65 € 69 € 72 € 76 € 79
€ 38 € 40 € 42 € 44 € 47 € 49 € 51 € 54 € 57 € 60
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 807 € 847 € 890 € 934 € 981 € 1,030 € 1,081 € 1,136 € 1,192 € 1,252
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 1,883 € 1,977 € 2,076 € 2,180 € 2,289 € 2,403 € 2,523 € 2,650 € 2,782 € 2,921
€ 807 € 847 € 890 € 934 € 981 € 1,030 € 1,081 € 1,136 € 1,192 € 1,252
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,345 € 1,412 € 1,483 € 1,557 € 1,635 € 1,717 € 1,802 € 1,893 € 1,987 € 2,087
€ 1,614 € 1,695 € 1,779 € 1,868 € 1,962 € 2,060 € 2,163 € 2,271 € 2,385 € 2,504
€ 1,614 € 1,695 € 1,779 € 1,868 € 1,962 € 2,060 € 2,163 € 2,271 € 2,385 € 2,504
€ 1,883 € 1,977 € 2,076 € 2,180 € 2,289 € 2,403 € 2,523 € 2,650 € 2,782 € 2,921
€ 1,883 € 1,977 € 2,076 € 2,180 € 2,289 € 2,403 € 2,523 € 2,650 € 2,782 € 2,921
€ 1,883 € 1,977 € 2,076 € 2,180 € 2,289 € 2,403 € 2,523 € 2,650 € 2,782 € 2,921
€ 672 € 706 € 741 € 778 € 817 € 858 € 901 € 946 € 994 € 1,043
€ 672 € 706 € 741 € 778 € 817 € 858 € 901 € 946 € 994 € 1,043
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 1,076 € 1,130 € 1,186 € 1,246 € 1,308 € 1,373 € 1,442 € 1,514 € 1,590 € 1,669
€ 807 € 847 € 890 € 934 € 981 € 1,030 € 1,081 € 1,136 € 1,192 € 1,252
€ 30,397 € 31,917 € 33,513 € 35,188 € 36,948 € 38,795 € 40,735 € 42,771 € 44,910 € 47,156
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
438 460 469 479 488 498 508 518 528 539
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
21 22 9 9 10 10 10 10 10 11
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 63 € 66 € 28 € 28 € 29 € 29 € 30 € 30 € 31 € 32
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 146 € 153 € 64 € 66 € 67 € 68 € 70 € 71 € 73 € 74
€ 63 € 66 € 28 € 28 € 29 € 29 € 30 € 30 € 31 € 32
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 104 € 110 € 46 € 47 € 48 € 49 € 50 € 51 € 52 € 53
€ 125 € 131 € 55 € 56 € 57 € 59 € 60 € 61 € 62 € 63
€ 125 € 131 € 55 € 56 € 57 € 59 € 60 € 61 € 62 € 63
€ 146 € 153 € 64 € 66 € 67 € 68 € 70 € 71 € 73 € 74
€ 146 € 153 € 64 € 66 € 67 € 68 € 70 € 71 € 73 € 74
€ 146 € 153 € 64 € 66 € 67 € 68 € 70 € 71 € 73 € 74
€ 52 € 55 € 23 € 23 € 24 € 24 € 25 € 25 € 26 € 26
€ 52 € 55 € 23 € 23 € 24 € 24 € 25 € 25 € 26 € 26
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 83 € 88 € 37 € 38 € 38 € 39 € 40 € 41 € 41 € 42
€ 63 € 66 € 28 € 28 € 29 € 29 € 30 € 30 € 31 € 32
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 1,315 € 1,380 € 1,408 € 1,436 € 1,465 € 1,494 € 1,524 € 1,554 € 1,585 € 1,617
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 3,067 € 3,221 € 3,285 € 3,351 € 3,418 € 3,486 € 3,556 € 3,627 € 3,699 € 3,773
€ 1,315 € 1,380 € 1,408 € 1,436 € 1,465 € 1,494 € 1,524 € 1,554 € 1,585 € 1,617
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,191 € 2,300 € 2,346 € 2,393 € 2,441 € 2,490 € 2,540 € 2,591 € 2,642 € 2,695
€ 2,629 € 2,760 € 2,816 € 2,872 € 2,929 € 2,988 € 3,048 € 3,109 € 3,171 € 3,234
€ 2,629 € 2,760 € 2,816 € 2,872 € 2,929 € 2,988 € 3,048 € 3,109 € 3,171 € 3,234
€ 3,067 € 3,221 € 3,285 € 3,351 € 3,418 € 3,486 € 3,556 € 3,627 € 3,699 € 3,773
€ 3,067 € 3,221 € 3,285 € 3,351 € 3,418 € 3,486 € 3,556 € 3,627 € 3,699 € 3,773
€ 3,067 € 3,221 € 3,285 € 3,351 € 3,418 € 3,486 € 3,556 € 3,627 € 3,699 € 3,773
€ 1,095 € 1,150 € 1,173 € 1,197 € 1,221 € 1,245 € 1,270 € 1,295 € 1,321 € 1,348
€ 1,095 € 1,150 € 1,173 € 1,197 € 1,221 € 1,245 € 1,270 € 1,295 € 1,321 € 1,348
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 1,753 € 1,840 € 1,877 € 1,915 € 1,953 € 1,992 € 2,032 € 2,072 € 2,114 € 2,156
€ 1,315 € 1,380 € 1,408 € 1,436 € 1,465 € 1,494 € 1,524 € 1,554 € 1,585 € 1,617
€ 49,513 € 51,989 € 53,029 € 54,089 € 55,171 € 56,275 € 57,400 € 58,548 € 59,719 € 60,913
set-20 ott-20 nov-20 dic-20
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583
550 561 572 583

11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11
11 11 11 11

€ 54 € 55 € 56 € 57
€ 32 € 33 € 34 € 34
€ 43 € 44 € 45 € 46
€ 75 € 77 € 79 € 80
€ 32 € 33 € 34 € 34
€ 43 € 44 € 45 € 46
€ 54 € 55 € 56 € 57
€ 54 € 55 € 56 € 57
€ 54 € 55 € 56 € 57
€ 54 € 55 € 56 € 57
€ 54 € 55 € 56 € 57
€ 54 € 55 € 56 € 57
€ 65 € 66 € 67 € 69
€ 65 € 66 € 67 € 69
€ 75 € 77 € 79 € 80
€ 75 € 77 € 79 € 80
€ 75 € 77 € 79 € 80
€ 27 € 27 € 28 € 29
€ 27 € 27 € 28 € 29
€ 43 € 44 € 45 € 46
€ 43 € 44 € 45 € 46
€ 43 € 44 € 45 € 46
€ 43 € 44 € 45 € 46
€ 32 € 33 € 34 € 34
set-20 ott-20 nov-20 dic-20 2,017 2,018 2,019

€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 1,650 € 1,683 € 1,716 € 1,750 € 428 € 769 € 1,380
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 3,849 € 3,926 € 4,004 € 4,084 € 999 € 1,793 € 3,221
€ 1,650 € 1,683 € 1,716 € 1,750 € 428 € 769 € 1,380
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 2,749 € 2,804 € 2,860 € 2,917 € 713 € 1,281 € 2,300
€ 3,299 € 3,365 € 3,432 € 3,501 € 856 € 1,537 € 2,760
€ 3,299 € 3,365 € 3,432 € 3,501 € 856 € 1,537 € 2,760
€ 3,849 € 3,926 € 4,004 € 4,084 € 999 € 1,793 € 3,221
€ 3,849 € 3,926 € 4,004 € 4,084 € 999 € 1,793 € 3,221
€ 3,849 € 3,926 € 4,004 € 4,084 € 999 € 1,793 € 3,221
€ 1,375 € 1,402 € 1,430 € 1,459 € 357 € 640 € 1,150
€ 1,375 € 1,402 € 1,430 € 1,459 € 357 € 640 € 1,150
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 2,199 € 2,243 € 2,288 € 2,334 € 571 € 1,025 € 1,840
€ 1,650 € 1,683 € 1,716 € 1,750 € 428 € 769 € 1,380
€ 62,132 € 63,374 € 64,642 € 65,935 € 16,120.11 € 28,949.40 € 51,988.96
2,020
€ 2,917
€ 1,750
€ 2,334
€ 4,084
€ 1,750
€ 2,334
€ 2,917
€ 2,917
€ 2,917
€ 2,917
€ 2,917
€ 2,917
€ 3,501
€ 3,501
€ 4,084
€ 4,084
€ 4,084
€ 1,459
€ 1,459
€ 2,334
€ 2,334
€ 2,334
€ 2,334
€ 1,750
€ 65,934.58
VIEW
Aliquota Irap 3.90%
Importo minimo acconto per rateizzazione € 103.00
GEN FEB MAR APR MAG GIU

A) Valore della Produzione € 22,600.00 € 24,860.00 € 27,346.00 € 30,080.60 € 33,088.66 € 36,397.53
1) ricavi delle vendite e delle prestazioni; € 22,600.00 € 24,860.00 € 27,346.00 € 30,080.60 € 33,088.66 € 36,397.53
2) variazioni delle rimanenze di prodotti in corso di

lavorazione, semilavorati e finiti;
3) variazione dei lavori in corso su ordinazione;
4) incrementi di immobilizzazioni per lavori interni;
5) altri ricavi e proventi, con separata indicazione

dei contributi in conto esercizio;
B) Costi della Produzione € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
C) Costo Personale € 11,941.61 € 11,893.61 € 11,845.61 € 11,797.61 € 11,749.61 € 11,701.61
Imponibile Fiscale IRAP -€ 8,741.61 -€ 8,693.61 -€ 8,645.61 -€ 8,597.61 -€ 8,549.61 -€ 8,501.61

Imponibile anno
Imposta IRAP
Saldo
1° Acconto
2° Acconto
VERSAMENTO € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Stato Patrimoniale
Debiti Tributari € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Erario c/imposte € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Uscite Tributarie € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0
3.90%
€ 103.00
LUG AGO SET OTT NOV DIC GEN FEB MAR APR
€ 40,037.28 € 44,041.01 € 48,445.11 € 53,289.62 € 58,618.58 € 64,480.44 € 67,704.46 € 71,089.68 € 74,644.17 € 78,376.37
€ 40,037.28 € 44,041.01 € 48,445.11 € 53,289.62 € 58,618.58 € 64,480.44 € 67,704.46 € 71,089.68 € 74,644.17 € 78,376.37
€ 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
€ 11,653.61 € 11,605.61 € 11,557.61 € 11,509.61 € 11,461.61 € 11,413.61 € 11,463.61 € 11,414.89 € 11,366.17 € 11,317.45
-€ 8,453.61 -€ 8,405.61 -€ 8,357.61 -€ 8,309.61 -€ 8,261.61 -€ 8,213.61 -€ 8,263.61 -€ 8,214.89 -€ 8,166.17 -€ 8,117.45
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
MAG GIU LUG AGO SET OTT NOV DIC GEN FEB
€ 82,295.19 € 86,409.95 € 90,730.45 € 95,266.97 € 100,030.32 € 105,031.84 € 110,283.43 € 115,797.60 € 121,587.48 € 127,666.86
€ 82,295.19 € 86,409.95 € 90,730.45 € 95,266.97 € 100,030.32 € 105,031.84 € 110,283.43 € 115,797.60 € 121,587.48 € 127,666.86
€ 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
€ 11,268.73 € 11,220.01 € 11,171.29 € 11,122.57 € 11,073.85 € 11,025.13 € 10,976.41 € 10,927.69 € 16,793.61 € 16,793.61
-€ 8,068.73 -€ 8,020.01 -€ 7,971.29 -€ 7,922.57 -€ 7,873.85 -€ 7,825.13 -€ 7,776.41 -€ 7,727.69 -€ 13,593.61 -€ 13,593.61
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
MAR APR MAG GIU LUG AGO SET OTT NOV DIC
€ 134,050.20 € 140,752.71 € 147,790.34 € 155,179.86 € 162,938.85 € 171,085.80 € 179,640.09 € 188,622.09 € 198,053.20 € 207,955.86
€ 134,050.20 € 140,752.71 € 147,790.34 € 155,179.86 € 162,938.85 € 171,085.80 € 179,640.09 € 188,622.09 € 198,053.20 € 207,955.86
€ 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
€ 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61 € 16,793.61
-€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61 -€ 13,593.61
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
GEN FEB MAR APR MAG GIU LUG AGO SET OTT
€ 212,114.97 € 216,357.27 € 220,684.42 € 225,098.11 € 229,600.07 € 234,192.07 € 238,875.91 € 243,653.43 € 248,526.50 € 253,497.03
€ 212,114.97 € 216,357.27 € 220,684.42 € 225,098.11 € 229,600.07 € 234,192.07 € 238,875.91 € 243,653.43 € 248,526.50 € 253,497.03
€ 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
€ 16,905.34 € 17,018.99 € 17,134.57 € 17,252.14 € 17,371.72 € 17,493.36 € 17,617.07 € 17,742.91 € 17,870.91 € 18,001.11
-€ 13,705.34 -€ 13,818.99 -€ 13,934.57 -€ 14,052.14 -€ 14,171.72 -€ 14,293.36 -€ 14,417.07 -€ 14,542.91 -€ 14,670.91 -€ 14,801.11
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
NOV DIC 2,017 2,018 2,019 2,020
nov-20 dic-20
€ 258,566.97 € 263,738.31 ### € 207,955.86 € 263,738.31
€ 258,566.97 € 263,738.31 ### € 207,955.86 € 263,738.31
€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00 € 3,200.00
€ 18,133.54 € 18,268.24 € 10,927.69 € 16,793.61 € 18,268.24
-€ 14,933.54 -€ 15,068.24
€ 0.00 €0 €0 €0 €0
€ 0.00 €0 €0 €0 €0
€ 0.00
€ 0.00 € 0.00 €0 €0 €0 €0
€ 0.00 € 0.00 €0 €0 €0 €0
€ 0.00 € 0.00 €0 €0 €0 €0
€ 0.00 € 0.00
VIEW
Aliquota Ires 27.00%
Importo minimo acconto per rateizzazione € 103.00
GEN FEB MAR APR MAG GIU

Ripresa Fiscale Iper & Super Ammortamento -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67
Imponibile Fiscale IRES -€ 12,394.95 -€ 14,091.09 -€ 10,581.62 -€ 9,928.91 -€ 9,218.96 -€ 8,443.08
Imponibile anno
Imposta IRES
Saldo
1° Acconto
2° Acconto
VERSAMENTO € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Stato Patrimoniale
Debiti Tributari € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Erario c/imposte € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
Uscite Tributarie € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0
27.00%
€ 103.00
LUG AGO SET OTT NOV DIC GEN FEB MAR APR
-€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67
-€ 7,594.67 -€ 6,666.48 -€ 5,650.54 -€ 4,538.07 -€ 3,319.42 -€ 1,983.98 -€ 1,913.37 -€ 1,149.36 -€ 349.72 € 487.34
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
MAG GIU LUG AGO SET OTT NOV DIC GEN FEB
-€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 -€ 2,666.67 € 666.67 € 666.67
€ 1,363.68 € 2,281.28 € 4,947.65 € 7,507.68 € 5,338.11 € 6,406.97 € 7,563.88 € 8,776.07 € 7,067.62 € 8,350.06
€ 41,260.20
€ 11,140.25
€ 0.00
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 11,140.25 € 11,140.25 € 11,140.25
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
MAR APR MAG GIU LUG AGO SET OTT NOV DIC
€ 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67
€ 7,613.16 € 9,026.77 € 10,510.93 € 12,069.15 € 13,705.15 € 15,422.81 € 17,226.20 € 19,119.63 € 21,107.59 € 23,194.80
€ 164,413.86
€ 44,391.74
€ 11,140.25
€ 4,456.10
€ 6,684.15
€ 0.00 € 0.00 € 0.00 € 15,596.36 € 0.00 € 0.00 € 0.00 € 0.00 € 6,684.15 € 0.00
€ 11,140.25 € 11,140.25 € 11,140.25 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 33,251.49
€ 0.00 € 0.00 € 0.00 € 4,456.10 € 4,456.10 € 4,456.10 € 4,456.10 € 4,456.10 € 11,140.25 € 0.00
€ 0.00 € 0.00 € 0.00 € 15,596.36 € 15,596.36 € 15,596.36 € 15,596.36 € 15,596.36 € 22,280.51 € 22,280.51
GEN FEB MAR APR MAG GIU LUG AGO SET OTT
€ 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67 € 666.67
€ 21,934.65 € 22,693.15 € 23,467.09 € 24,256.80 € 25,062.59 € 25,884.79 € 26,723.74 € 27,579.76 € 28,453.21 € 29,344.44
€ 33,251.49
€ 17,756.70
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 51,008.18 € 0.00 € 0.00 € 0.00 € 0.00
€ 33,251.49 € 33,251.49 € 33,251.49 € 33,251.49 € 33,251.49 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 17,756.70 € 17,756.70 € 17,756.70 € 17,756.70 € 17,756.70
€ 22,280.51 € 22,280.51 € 22,280.51 € 22,280.51 € 22,280.51 € 73,288.69 € 73,288.69 € 73,288.69 € 73,288.69 € 73,288.69
NOV DIC 2017 2018 2019 2020
nov-20 dic-20
€ 666.67 € 666.67
€ 30,253.81 € 31,181.70
€ 316,835.73 € 0.00 € 41,260.20 € 164,413.86 € 316,835.73
€ 85,545.65 € 11,140.25 € 11,140.25 € 44,391.74 € 85,545.65
€ 26,635.04
€ 26,635.04 € 0.00 € 0.00 € 0.00 € 22,280.51 € 77,643.23
€ 0.00 € 41,153.91 € 0.00 € 11,140.25 € 33,251.49 € 41,153.91

€ 44,391.74 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 99,923.74 € 99,923.74
VIEW
Figura Professionale 1 0
Retribuzione lorda media mensile € 2,500
inserire inserire inserire inserire
Numero ore Lavorative Giornaliere 8 mese mese mese mese
13 ° 14 ° 15 ° 16 °
Numero mensilita 13 m12 m6 0 0

Organico A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
Numero Dipendenti 2 2 2 2 2 2
Conto Economico
Costo Manodopera A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
Retribuzione € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417
Straordinari €0 €0 €0 €0 €0 €0
INPS € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625
INAIL € 54 € 54 € 54 € 54 € 54 € 54
TFR € 433 € 433 € 433 € 433 € 433 € 433
Totale € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529
Capitalizzazione Costo e Contributi € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419

Capitalizzazione TFR € 87 € 87 € 87 € 87 € 87 € 87
Ricerca & Sviluppo € 1,506 € 3,012 € 4,518 € 6,023 € 7,529 € 9,035
Ammortamento €0 €0 €0 €0 €0 €0
F.do Amm.to Ricerca & Sviluppo €0 €0 €0 €0 €0 €0
m1 m2 m3 m4 m5 m6
0 0 0 0 0 1
Uscite Manodopera A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
Retribuzione € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
mensilita aggiuntiva €0 €0 €0 €0 €0 € 5,000
INPS € 813 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625
INAIL € 27 € 54 € 54 € 54 € 54 € 54
UTILIZZO TFR €0 €0 €0 €0 €0 €0
Totale € 5,840 € 6,679 € 6,679 € 6,679 € 6,679 € 11,679
Stato Patrimoniale
FONDO TFR A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
€0 € 433 € 867 € 1,300 € 1,733 € 2,167 € 2,600
Stato Patrimoniale
+ DEBITO / - CREDITI V DIPENDENTI A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
€ 417 € 833 € 1,250 € 1,667 € 2,083 -€ 2,500
Stato Patrimoniale
+ DEBITO / - CREDITI V ERARIO DIPENDENTI A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
€ 840 € 840 € 840 € 840 € 840 € 840
Stato Patrimoniale
BANCA/CASSA A1 m1 A1 m2 A1 m3 A1 m4 A1 m5 A1 m6
€ 5,840 € 12,519 € 19,198 € 25,877 € 32,556 € 44,235
13 ° 14 ° 15 ° 16 °
Numero mensilita 12 m12 m13 m14 m15

Conto Economico
Retribuzione € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
Straordinari € 135 € 135 € 135 € 135 € 135 € 135
INPS € 491 € 491 € 491 € 491 € 491 € 491
INAIL € 16 € 16 € 16 € 16 € 16 € 16
TFR € 131 € 131 € 131 € 131 € 131 € 131
Totale € 2,273 € 2,273 € 2,273 € 2,273 € 2,273 € 2,273
Capitalizzazione Costo e Contributi € 428 € 428 € 428 € 428 € 428 € 428

Capitalizzazione TFR €0 €0 €0 €0 €0 €0
Ricerca & Sviluppo € 428 € 857 € 1,285 € 1,713 € 2,142 € 2,570
m1 m2 m3 m4 m5 m6
0 0 0 0 0 0
Retribuzione € 1,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500
Straordinari € 135 € 135 € 135 € 135 € 135 € 135
mensilita aggiuntiva €0 €0 €0 €0 €0 €0
INPS € 245 € 491 € 491 € 491 € 491 € 491
INAIL €8 € 16 € 16 € 16 € 16 € 16
UTILIZZO TFR €0 €0 €0 €0 €0 €0
Totale € 1,888 € 3,142 € 3,142 € 3,142 € 3,142 € 3,142
Stato Patrimoniale
€0 € 131 € 262 € 392 € 523 € 654 € 785
Stato Patrimoniale
€0 -€ 1,000 -€ 2,000 -€ 3,000 -€ 4,000 -€ 5,000
Stato Patrimoniale
€ 253 € 253 € 253 € 253 € 253 € 253
Stato Patrimoniale
€ 1,888 € 5,030 € 8,172 € 11,314 € 14,456 € 17,598
13 ° 14 ° 15 ° 16 °
Numero mensilita 12 m5 m6 0 0
dic-99 apr-34 dic-99 dic-99 dic-99 dic-99

Conto Economico
Retribuzione € 3,000 € 3,000 € 3,000 € 3,000 € 3,000 € 3,000
INPS € 900 € 900 € 900 € 900 € 900 € 900
INAIL € 30 € 30 € 30 € 30 € 30 € 30
TFR € 240 € 240 € 240 € 240 € 240 € 240
Totale € 4,170 € 4,170 € 4,170 € 4,170 € 4,170 € 4,170
Capitalizzazione Costo e Contributi €0 €0 €0 €0 €0 €0

Ricerca & Sviluppo € 48 € 96 € 144 € 192 € 240 € 288
m1 m2 m3 m4 m5 m6
0 0 0 0 1 1
Retribuzione € 3,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
mensilita aggiuntiva €0 €0 €0 €0 € 5,000 € 5,000
INPS € 900 € 900 € 900 € 900 € 900 € 900
INAIL € 30 € 30 € 30 € 30 € 30 € 30
UTILIZZO TFR €0 €0 €0 €0 €0 €0
Totale € 3,930 € 5,930 € 5,930 € 5,930 € 10,930 € 10,930
Stato Patrimoniale
€0 € 240 € 480 € 720 € 960 € 1,200 € 1,440
Stato Patrimoniale
€0 -€ 2,000 -€ 4,000 -€ 6,000 -€ 13,000 -€ 20,000
Stato Patrimoniale
€0 €0 €0 €0 €0 €0
Stato Patrimoniale
€ 3,930 € 9,860 € 15,790 € 21,720 € 32,650 € 43,580
RIEPILOGO gen-17 feb-17 mar-17 apr-17 mag-17 giu-17
COSTO PERSONALE NETTO TFR € 13,168 € 13,168 € 13,168 € 13,168 € 13,168 € 13,168
TFR € 804 € 804 € 804 € 804 € 804 € 804
FONDO TFR € 804 € 1,608 € 2,412 € 3,217 € 4,021 € 4,825
Capitalizzazione Personale Netto TFR € 1,896 € 1,896 € 1,896 € 1,896 € 1,896 € 1,896
Ricerca & Sviluppo € 2,030 € 4,108 € 6,235 € 8,409 € 10,631 € 12,901
Ammortamento Ricerca & Sviluppo €0 €0 €0 €0 €0 €0
Stato Patrimoniale
+ DEBITO / - CREDITI V DIPENDENTI € 417 -€ 2,167 -€ 4,750 -€ 7,333 -€ 14,917 -€ 27,500
Stato Patrimoniale
+ DEBITO / - CREDITI V ERARIO DIPENDENTI € 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093
Stato Patrimoniale
Uscite € 11,658 € 15,751 € 15,751 € 15,751 € 20,751 € 25,751
lug-17 ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18 mag-18
A1 m7 A1 m8 A1 m9 A1 m10 A1 m11 A1 m12 A2 m1 A2 m2 A2 m3 A2 m4 A2 m5
2 2 2 2 2 2 2 2 2 2 2
1.00 1.00 1.00 1.00 1.00

€ 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625
€ 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54
€ 433 € 433 € 433 € 433 € 433 € 433 € 433 € 433 € 433 € 433 € 433
€ 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529
€ 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419
€ 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87
€ 10,541 € 12,047 € 13,553 € 15,058 € 16,564 € 18,070 € 19,576 € 21,082 € 22,588 € 24,093 € 25,599
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
m7 m8 m9 m10 m11 m12 m1 m2 m3 m4 m5

0 0 0 0 0 1 0 0 0 0 0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 € 5,000 €0 €0 €0 €0 €0
€ 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625
€ 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54 € 54
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 6,679 € 6,679 € 6,679 € 6,679 € 6,679 € 11,679 € 6,679 € 6,679 € 6,679 € 6,679 € 6,679

€ 3,033 € 3,467 € 3,900 € 4,333 € 4,767 € 5,200 € 5,633 € 6,067 € 6,500 € 6,933 € 7,367

-€ 2,083 -€ 1,667 -€ 1,250 -€ 833 -€ 417 -€ 5,000 -€ 4,583 -€ 4,167 -€ 3,750 -€ 3,333 -€ 2,917

€ 840 € 840 € 840 € 840 € 840 € 840 € 840 € 840 € 840 € 840 € 840

€ 50,915 € 57,594 € 64,273 € 70,952 € 77,631 € 89,310 € 95,990 € 102,669 € 109,348 € 116,027 € 122,706
1 1 1 1 1 1 1 1 1 1 1
€1 €1 €1 €1 €1
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,530 € 1,530 € 1,530 € 1,530 € 1,530
€ 135 € 135 € 135 € 135 € 135 € 135 € 138 € 138 € 138 € 138 € 138
€ 491 € 491 € 491 € 491 € 491 € 491 € 500 € 500 € 500 € 500 € 500
€ 16 € 16 € 16 € 16 € 16 € 16 € 17 € 17 € 17 € 17 € 17
€ 131 € 131 € 131 € 131 € 131 € 131 € 133 € 133 € 133 € 133 € 133
€ 2,273 € 2,273 € 2,273 € 2,273 € 2,273 € 2,273 € 2,318 € 2,318 € 2,318 € 2,318 € 2,318
€ 428 € 428 € 428 € 428 € 428 € 428 € 437 € 437 € 437 € 437 € 437
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,999 € 3,427 € 3,855 € 4,284 € 4,712 € 5,140 € 5,577 € 6,014 € 6,451 € 6,888 € 7,325
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
m7 m8 m9 m10 m11 m12 m1 m2 m3 m4 m5

0 0 0 0 0 1 0 0 0 0 0
€ 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500
€ 135 € 135 € 135 € 135 € 135 € 135 € 138 € 138 € 138 € 138 € 138
€0 €0 €0 €0 €0 € 2,550 €0 €0 €0 €0 €0
€ 491 € 491 € 491 € 491 € 491 € 491 € 495 € 500 € 500 € 500 € 500
€ 16 € 16 € 16 € 16 € 16 € 16 € 17 € 17 € 17 € 17 € 17
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,142 € 3,142 € 3,142 € 3,142 € 3,142 € 5,692 € 3,150 € 3,155 € 3,155 € 3,155 € 3,155

€ 916 € 1,046 € 1,177 € 1,308 € 1,439 € 1,570 € 1,703 € 1,836 € 1,970 € 2,103 € 2,237

-€ 6,000 -€ 7,000 -€ 8,000 -€ 9,000 -€ 10,000 -€ 13,550 -€ 14,520 -€ 15,490 -€ 16,460 -€ 17,430 -€ 18,400

€ 253 € 253 € 253 € 253 € 253 € 253 € 258 € 258 € 258 € 258 € 258
€ 20,740 € 23,881 € 27,023 € 30,165 € 33,307 € 38,999 € 42,148 € 45,303 € 48,458 € 51,612 € 54,767
dic-99 dic-99 dic-99 ago-09 ott-31 feb-71 ago-87 dic-99 dic-99 dic-99 dic-99
2 2 2 2 2 2 2 2 2 2 2
€1 €1 €1 €1 €1
€ 3,000 € 3,000 € 3,000 € 3,000 € 3,000 € 3,000 € 3,045 € 3,045 € 3,045 € 3,045 € 3,045
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 900 € 900 € 900 € 900 € 900 € 900 € 914 € 914 € 914 € 914 € 914
€ 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30
€ 240 € 240 € 240 € 240 € 240 € 240 € 244 € 244 € 244 € 244 € 244
€ 4,170 € 4,170 € 4,170 € 4,170 € 4,170 € 4,170 € 4,233 € 4,233 € 4,233 € 4,233 € 4,233
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 48 € 48 € 48 € 48 € 48 € 48 € 49 € 49 € 49 € 49 € 49
€ 336 € 384 € 432 € 480 € 528 € 576 € 625 € 673 € 722 € 771 € 820
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
m7 m8 m9 m10 m11 m12 m1 m2 m3 m4 m5

0 0 0 0 0 0 0 0 0 0 1
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 € 5,075
€ 900 € 900 € 900 € 900 € 900 € 900 € 914 € 914 € 914 € 914 € 914
€ 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30 € 30
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,930 € 5,930 € 5,930 € 5,930 € 5,930 € 5,930 € 5,944 € 5,944 € 5,944 € 5,944 € 11,019

€ 1,680 € 1,920 € 2,160 € 2,400 € 2,640 € 2,880 € 3,124 € 3,367 € 3,611 € 3,854 € 4,098
-€ 22,000 -€ 24,000 -€ 26,000 -€ 28,000 -€ 30,000 -€ 32,000 -€ 33,955 -€ 35,910 -€ 37,865 -€ 39,820 -€ 46,850

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€ 49,510 € 55,440 € 61,370 € 67,300 € 73,230 € 79,160 € 85,104 € 91,048 € 96,992 € 102,936 € 113,955
€ 13,168 € 13,168 € 13,168 € 13,168 € 13,168 € 13,168 € 13,269 € 13,269 € 13,269 € 13,269 € 13,269
€ 804 € 804 € 804 € 804 € 804 € 804 € 810 € 810 € 810 € 810 € 810
€ 5,629 € 6,433 € 7,237 € 8,041 € 8,845 € 9,650 € 10,460 € 11,270 € 12,081 € 12,891 € 13,701
€ 1,896 € 1,896 € 1,896 € 1,896 € 1,896 € 1,896 € 1,905 € 1,905 € 1,905 € 1,905 € 1,905
€ 423 € 471 € 519 € 567 € 615 € 663 € 711 € 760 € 809 € 858 € 906
€ 15,219 € 17,586 € 20,000 € 22,462 € 24,972 € 27,530 € 30,147 € 32,812 € 35,525 € 38,288 € 41,099
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 30,083 -€ 32,667 -€ 35,250 -€ 37,833 -€ 40,417 -€ 50,550 -€ 53,058 -€ 55,567 -€ 58,075 -€ 60,583 -€ 68,167
€ 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098
€ 15,751 € 15,751 € 15,751 € 15,751 € 15,751 € 23,301 € 15,773 € 15,778 € 15,778 € 15,778 € 20,853
giu-18 lug-18 ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19
2 2 2 2 2 2 2 3 3 3 3
1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 2.00 2.00 2.00
€ 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 5,417 € 8,125 € 8,125 € 8,125 € 8,125
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 2,438 € 2,438 € 2,438 € 2,438
€ 54 € 54 € 54 € 54 € 54 € 54 € 54 € 81 € 81 € 81 € 81
€ 433 € 433 € 433 € 433 € 433 € 433 € 433 € 650 € 650 € 650 € 650
€ 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 7,529 € 11,294 € 11,294 € 11,294 € 11,294
€ 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 € 1,419 €0 €0 €0 €0

€ 87 € 87 € 87 € 87 € 87 € 87 € 87 €0 €0 €0 €0
€ 27,105 € 28,611 € 30,117 € 31,623 € 33,128 € 34,634 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140
€0 €0 €0 €0 €0 €0 €0 € 301 € 301 € 301 € 301
€0 €0 €0 €0 €0 €0 €0 € 301 € 602 € 904 € 1,205
m6 m7 m8 m9 m10 m11 m12 m1 m2 m3 m4

1 0 0 0 0 0 1 0 0 0 0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 7,500 € 7,500 € 7,500 € 7,500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,000 €0 €0 €0 €0 €0 € 5,000 €0 €0 €0 €0
€ 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 1,625 € 2,031 € 2,438 € 2,438 € 2,438
€ 54 € 54 € 54 € 54 € 54 € 54 € 54 € 68 € 81 € 81 € 81
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 11,679 € 6,679 € 6,679 € 6,679 € 6,679 € 6,679 € 11,679 € 9,599 € 10,019 € 10,019 € 10,019

€ 7,800 € 8,233 € 8,667 € 9,100 € 9,533 € 9,967 € 10,400 € 11,050 € 11,700 € 12,350 € 13,000

-€ 7,500 -€ 7,083 -€ 6,667 -€ 6,250 -€ 5,833 -€ 5,417 -€ 10,000 -€ 9,375 -€ 8,750 -€ 8,125 -€ 7,500

€ 840 € 840 € 840 € 840 € 840 € 840 € 840 € 1,259 € 1,259 € 1,259 € 1,259

€ 134,385 € 141,065 € 147,744 € 154,423 € 161,102 € 167,781 € 179,460 € 189,059 € 199,078 € 209,097 € 219,116
1 1 1 1 1 1 1 1 1 1 1
€1 €1 €1 €1 €1 €1 €1 €2 €2 €2 €2
€ 1,530 € 1,530 € 1,530 € 1,530 € 1,530 € 1,530 € 1,530 € 1,561 € 1,561 € 1,561 € 1,561
€ 138 € 138 € 138 € 138 € 138 € 138 € 138 € 140 € 140 € 140 € 140
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 510 € 510 € 510 € 510
€ 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17
€ 133 € 133 € 133 € 133 € 133 € 133 € 133 € 136 € 136 € 136 € 136
€ 2,318 € 2,318 € 2,318 € 2,318 € 2,318 € 2,318 € 2,318 € 2,364 € 2,364 € 2,364 € 2,364
€ 437 € 437 € 437 € 437 € 437 € 437 € 437 €0 €0 €0 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 7,762 € 8,199 € 8,636 € 9,073 € 9,510 € 9,947 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384
€0 €0 €0 €0 €0 €0 €0 € 87 € 87 € 87 € 87
€0 €0 €0 €0 €0 €0 €0 € 87 € 173 € 260 € 346
m6 m7 m8 m9 m10 m11 m12 m1 m2 m3 m4

0 0 0 0 0 0 1 0 0 0 0
€ 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500
€ 138 € 138 € 138 € 138 € 138 € 138 € 138 € 140 € 140 € 140 € 140
€0 €0 €0 €0 €0 €0 € 2,601 €0 €0 €0 €0
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 505 € 510 € 510 € 510
€ 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,155 € 3,155 € 3,155 € 3,155 € 3,155 € 3,155 € 5,756 € 3,163 € 3,168 € 3,168 € 3,168

€ 2,370 € 2,504 € 2,637 € 2,770 € 2,904 € 3,037 € 3,171 € 3,307 € 3,443 € 3,579 € 3,715

-€ 19,370 -€ 20,340 -€ 21,310 -€ 22,280 -€ 23,250 -€ 24,220 -€ 27,791 -€ 28,730 -€ 29,670 -€ 30,609 -€ 31,549

€ 258 € 258 € 258 € 258 € 258 € 258 € 258 € 264 € 264 € 264 € 264
€ 57,922 € 61,077 € 64,231 € 67,386 € 70,541 € 73,695 € 79,451 € 82,614 € 85,781 € 88,949 € 92,117
dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99
2 2 2 2 2 2 2 2 2 2 2
€1 €1 €1 €1 €1 €1 €1 €2 €2 €2 €2
€ 3,045 € 3,045 € 3,045 € 3,045 € 3,045 € 3,045 € 3,045 € 3,091 € 3,091 € 3,091 € 3,091
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 914 € 914 € 914 € 914 € 914 € 914 € 914 € 927 € 927 € 927 € 927
€ 30 € 30 € 30 € 30 € 30 € 30 € 30 € 31 € 31 € 31 € 31
€ 244 € 244 € 244 € 244 € 244 € 244 € 244 € 247 € 247 € 247 € 247
€ 4,233 € 4,233 € 4,233 € 4,233 € 4,233 € 4,233 € 4,233 € 4,296 € 4,296 € 4,296 € 4,296
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 49 € 49 € 49 € 49 € 49 € 49 € 49 €0 €0 €0 €0
€ 868 € 917 € 966 € 1,014 € 1,063 € 1,112 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€0 €0 €0 €0 €0 €0 €0 € 10 € 10 € 10 € 10
€0 €0 €0 €0 €0 €0 €0 € 10 € 19 € 29 € 39
m6 m7 m8 m9 m10 m11 m12 m1 m2 m3 m4

1 0 0 0 0 0 0 0 0 0 0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,075 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 914 € 914 € 914 € 914 € 914 € 914 € 914 € 927 € 927 € 927 € 927
€ 30 € 30 € 30 € 30 € 30 € 30 € 30 € 31 € 31 € 31 € 31
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 11,019 € 5,944 € 5,944 € 5,944 € 5,944 € 5,944 € 5,944 € 5,958 € 5,958 € 5,958 € 5,958

€ 4,342 € 4,585 € 4,829 € 5,072 € 5,316 € 5,560 € 5,803 € 6,050 € 6,298 € 6,545 € 6,792
-€ 53,880 -€ 55,835 -€ 57,790 -€ 59,745 -€ 61,700 -€ 63,655 -€ 65,610 -€ 67,519 -€ 69,429 -€ 71,338 -€ 73,247

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€ 124,974 € 130,918 € 136,862 € 142,806 € 148,750 € 154,693 € 160,637 € 166,596 € 172,554 € 178,512 € 184,470
€ 13,269 € 13,269 € 13,269 € 13,269 € 13,269 € 13,269 € 13,269 € 16,921 € 16,921 € 16,921 € 16,921
€ 810 € 810 € 810 € 810 € 810 € 810 € 810 € 1,033 € 1,033 € 1,033 € 1,033
€ 14,512 € 15,322 € 16,132 € 16,943 € 17,753 € 18,563 € 19,374 € 20,407 € 21,440 € 22,474 € 23,507
€ 1,905 € 1,905 € 1,905 € 1,905 € 1,905 € 1,905 € 1,905 €0 €0 €0 €0
€ 955 € 1,004 € 1,052 € 1,101 € 1,150 € 1,199 € 1,247 € 1,161 € 1,161 € 1,161 € 1,161
€ 43,959 € 46,867 € 49,824 € 52,830 € 55,885 € 58,988 € 62,140 € 63,301 € 64,462 € 65,622 € 66,783
€0 €0 €0 €0 €0 €0 €0 € 397 € 397 € 397 € 397
€0 €0 €0 €0 €0 €0 €0 € 397 € 795 € 1,192 € 1,589
-€ 80,750 -€ 83,258 -€ 85,767 -€ 88,275 -€ 90,783 -€ 93,292 -€ 103,401 -€ 105,625 -€ 107,848 -€ 110,072 -€ 112,296
€ 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,523 € 1,523 € 1,523 € 1,523
€ 25,853 € 15,778 € 15,778 € 15,778 € 15,778 € 15,778 € 23,379 € 18,720 € 19,145 € 19,145 € 19,145
3 3 3 3 3 3 3 3 3 3
2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 3.00 3.00
€ 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438
€ 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81
€ 650 € 650 € 650 € 650 € 650 € 650 € 650 € 650 € 650 € 650
€ 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140
€ 301 € 301 € 301 € 301 € 301 € 301 € 301 € 301 € 301 € 301
€ 1,506 € 1,807 € 2,108 € 2,409 € 2,711 € 3,012 € 3,313 € 3,614 € 3,915 € 4,216
m5 m6 m7 m8 m9 m10 m11 m12 m1 m2

0 1 0 0 0 0 0 1 0 0
€ 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 € 7,500 €0 €0 €0 €0 €0 € 7,500 €0 €0
€ 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438
€ 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 10,019 € 17,519 € 10,019 € 10,019 € 10,019 € 10,019 € 10,019 € 17,519 € 10,019 € 10,019

€ 13,650 € 14,300 € 14,950 € 15,600 € 16,250 € 16,900 € 17,550 € 18,200 € 18,850 € 19,500

-€ 6,875 -€ 13,750 -€ 13,125 -€ 12,500 -€ 11,875 -€ 11,250 -€ 10,625 -€ 17,500 -€ 16,875 -€ 16,250

€ 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259

€ 229,134 € 246,653 € 256,672 € 266,691 € 276,709 € 286,728 € 296,747 € 314,266 € 324,284 € 334,303
1 1 1 1 1 1 1 1 1 1
€2 €2 €2 €2 €2 €2 €2 €2 €3 €4
€ 1,561 € 1,561 € 1,561 € 1,561 € 1,561 € 1,561 € 1,561 € 1,561 € 1,592 € 1,624
€ 140 € 140 € 140 € 140 € 140 € 140 € 140 € 140 € 143 € 146
€ 510 € 510 € 510 € 510 € 510 € 510 € 510 € 510 € 521 € 531
€ 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 18
€ 136 € 136 € 136 € 136 € 136 € 136 € 136 € 136 € 139 € 142
€ 2,364 € 2,364 € 2,364 € 2,364 € 2,364 € 2,364 € 2,364 € 2,364 € 2,412 € 2,460
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384
€ 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87
€ 433 € 519 € 606 € 692 € 779 € 865 € 952 € 1,038 € 1,125 € 1,211
m5 m6 m7 m8 m9 m10 m11 m12 m13 m14

0 0 0 0 0 0 0 1 1 1
€ 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500
€ 140 € 140 € 140 € 140 € 140 € 140 € 140 € 140 € 143 € 146
€0 €0 €0 €0 €0 €0 €0 € 2,653 € 2,706 € 2,760
€ 510 € 510 € 510 € 510 € 510 € 510 € 510 € 510 € 515 € 526
€ 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 17 € 18
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,168 € 3,168 € 3,168 € 3,168 € 3,168 € 3,168 € 3,168 € 5,821 € 5,882 € 5,950

€ 3,851 € 3,987 € 4,123 € 4,259 € 4,395 € 4,531 € 4,668 € 4,804 € 4,942 € 5,084

-€ 32,488 -€ 33,427 -€ 34,367 -€ 35,306 -€ 36,246 -€ 37,185 -€ 38,124 -€ 41,717 -€ 45,331 -€ 48,968

€ 264 € 264 € 264 € 264 € 264 € 264 € 264 € 264 € 269 € 274
€ 95,285 € 98,452 € 101,620 € 104,788 € 107,956 € 111,124 € 114,291 € 120,112 € 125,994 € 131,944
dic-99 ott-29 gen-10 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99
2 2 2 2 2 2 2 2 2 2
€2 €2 €2 €2 €2 €2 €2 €2 €3 €4
€ 3,091 € 3,091 € 3,091 € 3,091 € 3,091 € 3,091 € 3,091 € 3,091 € 3,137 € 3,184
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 927 € 927 € 927 € 927 € 927 € 927 € 927 € 927 € 941 € 955
€ 31 € 31 € 31 € 31 € 31 € 31 € 31 € 31 € 31 € 32
€ 247 € 247 € 247 € 247 € 247 € 247 € 247 € 247 € 251 € 255
€ 4,296 € 4,296 € 4,296 € 4,296 € 4,296 € 4,296 € 4,296 € 4,296 € 4,360 € 4,426
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€ 10 € 10 € 10 € 10 € 10 € 10 € 10 € 10 € 10 € 10
€ 48 € 58 € 68 € 77 € 87 € 97 € 106 € 116 € 126 € 135
m5 m6 m7 m8 m9 m10 m11 m12 m13 m14

1 1 0 0 0 0 0 0 0 0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,151 € 5,151 €0 €0 €0 €0 €0 €0 €0 €0
€ 927 € 927 € 927 € 927 € 927 € 927 € 927 € 927 € 941 € 955
€ 31 € 31 € 31 € 31 € 31 € 31 € 31 € 31 € 31 € 32
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 11,109 € 11,109 € 5,958 € 5,958 € 5,958 € 5,958 € 5,958 € 5,958 € 5,972 € 5,987

€ 7,039 € 7,287 € 7,534 € 7,781 € 8,028 € 8,276 € 8,523 € 8,770 € 9,021 € 9,276
-€ 80,308 -€ 87,368 -€ 89,278 -€ 91,187 -€ 93,096 -€ 95,006 -€ 96,915 -€ 98,824 -€ 100,687 -€ 102,503

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0

€ 195,579 € 206,688 € 212,646 € 218,605 € 224,563 € 230,521 € 236,479 € 242,437 € 248,409 € 254,397
€ 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 17,026 € 17,133
€ 1,033 € 1,033 € 1,033 € 1,033 € 1,033 € 1,033 € 1,033 € 1,033 € 1,040 € 1,046
€ 24,540 € 25,574 € 26,607 € 27,640 € 28,674 € 29,707 € 30,741 € 31,774 € 32,814 € 33,860
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€ 67,944 € 69,104 € 70,265 € 71,426 € 72,586 € 73,747 € 74,908 € 76,068 € 77,229 € 78,389
€ 397 € 397 € 397 € 397 € 397 € 397 € 397 € 397 € 397 € 397
€ 1,987 € 2,384 € 2,782 € 3,179 € 3,576 € 3,974 € 4,371 € 4,768 € 5,166 € 5,563
-€ 119,671 -€ 134,546 -€ 136,769 -€ 138,993 -€ 141,217 -€ 143,441 -€ 145,664 -€ 158,041 -€ 162,893 -€ 167,721
€ 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,528 € 1,534
€ 24,296 € 31,796 € 19,145 € 19,145 € 19,145 € 19,145 € 19,145 € 29,298 € 21,873 € 21,955
mar-20 apr-20 mag-20 giu-20 lug-20 ago-20 set-20 ott-20 nov-20
A4 m3 A4 m4 A4 m5 A4 m6 A4 m7 A4 m8 A4 m9 A4 m10 A4 m11
3 3 3 3 3 3 3 3 3
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00

€ 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125 € 8,125
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438
€ 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81
€ 650 € 650 € 650 € 650 € 650 € 650 € 650 € 650 € 650
€ 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294 € 11,294
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140 € 36,140
€ 301 € 301 € 301 € 301 € 301 € 301 € 301 € 301 € 301
€ 4,518 € 4,819 € 5,120 € 5,421 € 5,722 € 6,023 € 6,325 € 6,626 € 6,927
m3 m4 m5 m6 m7 m8 m9 m10 m11
0 0 0 1 0 0 0 0 0
€ 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500 € 7,500
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 € 7,500 €0 €0 €0 €0 €0
€ 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438 € 2,438
€ 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81 € 81
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 10,019 € 10,019 € 10,019 € 17,519 € 10,019 € 10,019 € 10,019 € 10,019 € 10,019
€ 20,150 € 20,800 € 21,450 € 22,100 € 22,750 € 23,400 € 24,050 € 24,700 € 25,350
-€ 15,625 -€ 15,000 -€ 14,375 -€ 21,250 -€ 20,625 -€ 20,000 -€ 19,375 -€ 18,750 -€ 18,125
€ 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259 € 1,259
€ 344,322 € 354,341 € 364,359 € 381,878 € 391,897 € 401,916 € 411,934 € 421,953 € 431,972

1 1 1 1 1 1 1 1 1
€5 €6 €7 €8 €9 € 10 € 11 € 12 € 13
€ 1,656 € 1,689 € 1,723 € 1,757 € 1,793 € 1,828 € 1,865 € 1,902 € 1,940
€ 149 € 152 € 155 € 158 € 161 € 165 € 168 € 171 € 175
€ 542 € 552 € 563 € 575 € 586 € 598 € 610 € 622 € 635
€ 18 € 18 € 19 € 19 € 20 € 20 € 20 € 21 € 21
€ 144 € 147 € 150 € 153 € 156 € 159 € 163 € 166 € 169
€ 2,509 € 2,559 € 2,611 € 2,663 € 2,716 € 2,770 € 2,826 € 2,882 € 2,940
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384 € 10,384
€ 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87 € 87
€ 1,298 € 1,384 € 1,471 € 1,558 € 1,644 € 1,731 € 1,817 € 1,904 € 1,990
m15 m16 m17 m18 m19 m20 m21 m22 m23

1 0 0 0 0 0 0 0 0
€ 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500 € 2,500
€ 149 € 152 € 155 € 158 € 161 € 165 € 168 € 171 € 175
€ 2,815 €0 €0 €0 €0 €0 €0 €0 €0
€ 536 € 547 € 558 € 569 € 580 € 592 € 604 € 616 € 628
€ 18 € 18 € 19 € 19 € 19 € 20 € 20 € 21 € 21
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 6,019 € 3,217 € 3,232 € 3,246 € 3,261 € 3,276 € 3,292 € 3,308 € 3,324

€ 5,228 € 5,376 € 5,526 € 5,679 € 5,836 € 5,995 € 6,158 € 6,323 € 6,493

-€ 52,627 -€ 53,438 -€ 54,215 -€ 54,957 -€ 55,665 -€ 56,336 -€ 56,971 -€ 57,569 -€ 58,128

€ 280 € 285 € 291 € 297 € 303 € 309 € 315 € 321 € 328
€ 137,962 € 141,180 € 144,411 € 147,657 € 150,918 € 154,195 € 157,487 € 160,794 € 164,118
dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99 dic-99

2 2 2 2 2 2 2 2 2
€5 €6 €7 €8 €9 € 10 € 11 € 12 € 13
€ 3,232 € 3,280 € 3,330 € 3,379 € 3,430 € 3,482 € 3,534 € 3,587 € 3,641
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 970 € 984 € 999 € 1,014 € 1,029 € 1,044 € 1,060 € 1,076 € 1,092
€ 32 € 33 € 33 € 34 € 34 € 35 € 35 € 36 € 36
€ 259 € 262 € 266 € 270 € 274 € 279 € 283 € 287 € 291
€ 4,492 € 4,560 € 4,628 € 4,697 € 4,768 € 4,839 € 4,912 € 4,986 € 5,061
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€ 10 € 10 € 10 € 10 € 10 € 10 € 10 € 10 € 10
€ 145 € 155 € 164 € 174 € 184 € 193 € 203 € 213 € 222
m15 m16 m17 m18 m19 m20 m21 m22 m23

0 0 0 0 0 0 0 0 0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 970 € 984 € 999 € 1,014 € 1,029 € 1,044 € 1,060 € 1,076 € 1,092
€ 32 € 33 € 33 € 34 € 34 € 35 € 35 € 36 € 36
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 6,002 € 6,017 € 6,032 € 6,048 € 6,063 € 6,079 € 6,095 € 6,112 € 6,129

€ 9,534 € 9,797 € 10,063 € 10,334 € 10,608 € 10,887 € 11,169 € 11,456 € 11,747
-€ 104,271 -€ 105,991 -€ 107,661 -€ 109,282 -€ 110,852 -€ 112,370 -€ 113,836 -€ 115,249 -€ 116,609

€0 €0 €0 €0 €0 €0 €0 €0 €0

€ 260,398 € 266,415 € 272,447 € 278,495 € 284,558 € 290,638 € 296,733 € 302,845 € 308,974
€ 17,242 € 17,353 € 17,466 € 17,580 € 17,697 € 17,816 € 17,936 € 18,059 € 18,184

€ 1,053 € 1,060 € 1,067 € 1,074 € 1,081 € 1,088 € 1,095 € 1,103 € 1,110
€ 34,913 € 35,973 € 37,039 € 38,113 € 39,194 € 40,282 € 41,377 € 42,480 € 43,590
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€ 79,550 € 80,711 € 81,871 € 83,032 € 84,193 € 85,353 € 86,514 € 87,675 € 88,835
€ 397 € 397 € 397 € 397 € 397 € 397 € 397 € 397 € 397
€ 5,961 € 6,358 € 6,755 € 7,153 € 7,550 € 7,947 € 8,345 € 8,742 € 9,139
-€ 172,523 -€ 174,429 -€ 176,251 -€ 185,489 -€ 187,141 -€ 188,706 -€ 190,182 -€ 191,568 -€ 192,862
€ 1,539 € 1,545 € 1,550 € 1,556 € 1,562 € 1,568 € 1,574 € 1,581 € 1,587
€ 22,039 € 19,253 € 19,282 € 26,813 € 19,343 € 19,374 € 19,406 € 19,438 € 19,471

dic-20
A4 m12
3
3.00
A4 m12
€ 8,125
€0
€ 2,438
€ 81
€ 650
€ 11,294
€0
€0
€ 36,140
€ 301
€ 7,228
m12
1
A4 m12
€ 7,500
€0
€ 7,500
€ 2,438
€ 81
€0
€ 17,519
A4 m12
€ 26,000
A4 m12
-€ 25,000
A4 m12
€ 1,259
A4 m12
€ 449,491
dic-20
A3 m24
1
€ 14
A3 m24
€ 1,979
€ 178
€ 647
€ 22
€ 173
€ 2,999
€0
€0
€ 10,384
€ 87
€ 2,077
m24
0
A3 m24
€ 2,500
€ 178
€0
€ 641
€ 21
€0
€ 3,340
A3 m24
€ 6,665
A3 m24
-€ 58,649
A3 m24
€ 334
A3 m24
€ 167,459
dic-99
A3 m24
2
€ 14
A3 m24
€ 3,695
€0
€ 1,109
€ 37
€ 296
€ 5,136
€0
€0
€ 1,161
€ 10
€ 232
m24
0
A3 m24
€ 5,000
€0
€0
€ 1,109
€ 37
€0
€ 6,146
A3 m24
€ 12,043
A3 m24
-€ 117,913
A3 m24
€0
A3 m24
€ 315,119
dic-20 2017 2018 2019 2020
€ 18,311 € 158,012 € 159,234 € 203,051 € 211,803

€ 1,118 € 9,650 € 9,724 € 12,400 € 12,935
€ 44,708 € 62,722 € 179,002 € 313,086 € 464,341
€0
€ 1,161
€ 89,996
€ 397
€ 9,537
-€ 201,562 -€ 283,050 -€ 920,976 -€ 1,554,182 -€ 2,191,327
€ 1,594 € 13,116 € 13,177 € 18,276 € 18,720
€ 27,005 € 207,469 € 212,080 € 257,266 € 255,254

VIEW
Investimenti
Descrizione Categoria
Totale
Ammortamento
Totale
Fondo Ammortamento
Totale
Ammortamento Fiscale
Iper
Super
Ammortame
Ammortamento
Descrizione Categoria nto
Impianto di Produzione Impianti e Macchinari NO NO

Arredamenti Attrezzature Industriali e commerciali NO NO
Ristrutturazione Costi d'impianto e ampliamento NO NO
Attrezzature varie Attrezzature Industriali e commerciali NO NO
Spese di costituzione Altre immobilizzazioni immateriali NO NO
Fondo Ammortamento Fiscale
- Immobili
1) Fabbricati
- F.di Amm. Immobili
1) F.do amm.to fabbricati industriali
- Impianti Macchinari e Attrezzature
1) Impianti e macchinari
2) Attrezzature industriali e commerciali
- F.di Amm. Impianti Macch. Attrezzature
1) F.do amm.to Impianti e macchinari
2) F.do amm.to Attrezzature ind.li e com.li
Immobilizzazioni immateriali
- Altri Costi Pluriennali
1) Costi d'impianto e ampliamento
2) Ricerca& Sviluppo
3) Altre immobilizzazioni immateriali
- F.di Amm. Imm.ni immateriali
1) F.do amm.to Costi d'impianto e ampliamento
2) F.do amm.to Ricerca& Sviluppo
3) F.do amm.to Altre immobilizzazioni immateriali
Ammortamento Materiale
Ammortamento Immateriali
Ripresa Fiscale Iper & Super Ammortamento

Anni amm.to gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17
10.00 € 80,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 10,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 15,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 10,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 5,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
10.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
5.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
### € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00

10.00 € 667 € 667 € 667 € 667 € 667 € 667 € 667
10.00 € 83 € 83 € 83 € 83 € 83 € 83 € 83
10.00 € 125 € 125 € 125 € 125 € 125 € 125 € 125
10.00 € 83 € 83 € 83 € 83 € 83 € 83 € 83
10.00 € 42 € 42 € 42 € 42 € 42 € 42 € 42
10.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
10.00 € 3,333 € 4,000 € 4,667 € 5,333 € 6,000 € 6,667 € 7,333
10.00 € 83 € 167 € 250 € 333 € 417 € 500 € 583
10.00 € 125 € 250 € 375 € 500 € 625 € 750 € 875
10.00 € 83 € 167 € 250 € 333 € 417 € 500 € 583
10.00 € 42 € 83 € 125 € 167 € 208 € 250 € 292
10.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
10.00 €0 €0 €0 €0 €0 €0 €0
5.00 €0 €0 €0 €0 €0 €0 €0
€ 3,667 € 4,667 € 5,667 € 6,667 € 7,667 € 8,667 € 9,667
Aliquota Fiscale gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

50% € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333
10% € 83 € 83 € 83 € 83 € 83 € 83 € 83
10% € 125 € 125 € 125 € 125 € 125 € 125 € 125
10% € 83 € 83 € 83 € 83 € 83 € 83 € 83
10% € 42 € 42 € 42 € 42 € 42 € 42 € 42
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
10% €0 €0 €0 €0 €0 €0 €0
€ 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667
Aliquota Fiscale gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17
0.50 € 3,333 € 6,667 € 10,000 € 13,333 € 16,667 € 20,000 € 23,333
0.10 € 83 € 167 € 250 € 333 € 417 € 500 € 583
0.10 € 125 € 250 € 375 € 500 € 625 € 750 € 875
0.10 € 83 € 167 € 250 € 333 € 417 € 500 € 583
0.10 € 42 € 83 € 125 € 167 € 208 € 250 € 292
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
0.10 €0 €0 €0 €0 €0 €0 €0
€ 3,667 € 7,333 € 11,000 € 14,667 € 18,333 € 22,000 € 25,667

Fabbricati €0 €0 €0 €0 €0 €0 €0
Fabbricati €0 €0 €0 €0 €0 €0 €0
Impianti e Macchinari € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000

Attrezzature Industriali e comme € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
Impianti e Macchinari € 3,333 € 4,000 € 4,667 € 5,333 € 6,000 € 6,667 € 7,333

Attrezzature Industriali e comme € 167 € 333 € 500 € 667 € 833 € 1,000 € 1,167
Costi d'impianto e ampliamento € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
Ricerca& Sviluppo €0 €0 €0 €0 €0 €0 €0
Altre immobilizzazioni immateri € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
Costi d'impianto e ampliamento € 125 € 250 € 375 € 500 € 625 € 750 € 875
Ricerca& Sviluppo €0 €0 €0 €0 €0 €0 €0
Altre immobilizzazioni immateri € 42 € 83 € 125 € 167 € 208 € 250 € 292
€ 3,500 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167
-€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667

€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00

€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 8,000 € 8,667 € 9,333 € 10,000 € 10,667 € 11,333 € 12,000 € 12,667 € 13,333
€ 667 € 750 € 833 € 917 € 1,000 € 1,083 € 1,167 € 1,250 € 1,333
€ 1,000 € 1,125 € 1,250 € 1,375 € 1,500 € 1,625 € 1,750 € 1,875 € 2,000
€ 667 € 750 € 833 € 917 € 1,000 € 1,083 € 1,167 € 1,250 € 1,333
€ 333 € 375 € 417 € 458 € 500 € 542 € 583 € 625 € 667
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 10,667 € 11,667 € 12,667 € 13,667 € 14,667 € 15,667 € 16,667 € 17,667 € 18,667

€ 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667
€ 26,667 € 30,000 € 33,333 € 36,667 € 40,000 € 43,333 € 46,667 € 50,000 € 53,333
€ 667 € 750 € 833 € 917 € 1,000 € 1,083 € 1,167 € 1,250 € 1,333
€ 1,000 € 1,125 € 1,250 € 1,375 € 1,500 € 1,625 € 1,750 € 1,875 € 2,000
€ 667 € 750 € 833 € 917 € 1,000 € 1,083 € 1,167 € 1,250 € 1,333
€ 333 € 375 € 417 € 458 € 500 € 542 € 583 € 625 € 667
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 29,333 € 33,000 € 36,667 € 40,333 € 44,000 € 47,667 € 51,333 € 55,000 € 58,667

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000

€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 8,000 € 8,667 € 9,333 € 10,000 € 10,667 € 11,333 € 12,000 € 12,667 € 13,333

€ 1,333 € 1,500 € 1,667 € 1,833 € 2,000 € 2,167 € 2,333 € 2,500 € 2,667
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 1,000 € 1,125 € 1,250 € 1,375 € 1,500 € 1,625 € 1,750 € 1,875 € 2,000

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 333 € 375 € 417 € 458 € 500 € 542 € 583 € 625 € 667
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
-€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667

€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00

€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 14,000 € 14,667 € 15,333 € 16,000 € 16,667 € 17,333 € 18,000 € 18,667 € 19,333
€ 1,417 € 1,500 € 1,583 € 1,667 € 1,750 € 1,833 € 1,917 € 2,000 € 2,083
€ 2,125 € 2,250 € 2,375 € 2,500 € 2,625 € 2,750 € 2,875 € 3,000 € 3,125
€ 1,417 € 1,500 € 1,583 € 1,667 € 1,750 € 1,833 € 1,917 € 2,000 € 2,083
€ 708 € 750 € 792 € 833 € 875 € 917 € 958 € 1,000 € 1,042
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 19,667 € 20,667 € 21,667 € 22,667 € 23,667 € 24,667 € 25,667 € 26,667 € 27,667

€ 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 € 3,333 €0
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 3,667 € 333
€ 56,667 € 60,000 € 63,333 € 66,667 € 70,000 € 73,333 € 76,667 € 80,000 € 80,000
€ 1,417 € 1,500 € 1,583 € 1,667 € 1,750 € 1,833 € 1,917 € 2,000 € 2,083
€ 2,125 € 2,250 € 2,375 € 2,500 € 2,625 € 2,750 € 2,875 € 3,000 € 3,125
€ 1,417 € 1,500 € 1,583 € 1,667 € 1,750 € 1,833 € 1,917 € 2,000 € 2,083
€ 708 € 750 € 792 € 833 € 875 € 917 € 958 € 1,000 € 1,042
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 62,333 € 66,000 € 69,667 € 73,333 € 77,000 € 80,667 € 84,333 € 88,000 € 88,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000

€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 14,000 € 14,667 € 15,333 € 16,000 € 16,667 € 17,333 € 18,000 € 18,667 € 19,333

€ 2,833 € 3,000 € 3,167 € 3,333 € 3,500 € 3,667 € 3,833 € 4,000 € 4,167
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 2,125 € 2,250 € 2,375 € 2,500 € 2,625 € 2,750 € 2,875 € 3,000 € 3,125

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 708 € 750 € 792 € 833 € 875 € 917 € 958 € 1,000 € 1,042
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
-€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 -€ 2,667 € 667

€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00

€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 20,000 € 20,667 € 21,333 € 22,000 € 22,667 € 23,333 € 24,000 € 24,667 € 25,333
€ 2,167 € 2,250 € 2,333 € 2,417 € 2,500 € 2,583 € 2,667 € 2,750 € 2,833
€ 3,250 € 3,375 € 3,500 € 3,625 € 3,750 € 3,875 € 4,000 € 4,125 € 4,250
€ 2,167 € 2,250 € 2,333 € 2,417 € 2,500 € 2,583 € 2,667 € 2,750 € 2,833
€ 1,083 € 1,125 € 1,167 € 1,208 € 1,250 € 1,292 € 1,333 € 1,375 € 1,417
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 28,667 € 29,667 € 30,667 € 31,667 € 32,667 € 33,667 € 34,667 € 35,667 € 36,667

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 333 € 333 € 333 € 333 € 333 € 333 € 333 € 333 € 333
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 2,167 € 2,250 € 2,333 € 2,417 € 2,500 € 2,583 € 2,667 € 2,750 € 2,833
€ 3,250 € 3,375 € 3,500 € 3,625 € 3,750 € 3,875 € 4,000 € 4,125 € 4,250
€ 2,167 € 2,250 € 2,333 € 2,417 € 2,500 € 2,583 € 2,667 € 2,750 € 2,833
€ 1,083 € 1,125 € 1,167 € 1,208 € 1,250 € 1,292 € 1,333 € 1,375 € 1,417
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 88,667 € 89,000 € 89,333 € 89,667 € 90,000 € 90,333 € 90,667 € 91,000 € 91,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000

€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 20,000 € 20,667 € 21,333 € 22,000 € 22,667 € 23,333 € 24,000 € 24,667 € 25,333

€ 4,333 € 4,500 € 4,667 € 4,833 € 5,000 € 5,167 € 5,333 € 5,500 € 5,667
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 3,250 € 3,375 € 3,500 € 3,625 € 3,750 € 3,875 € 4,000 € 4,125 € 4,250

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,083 € 1,125 € 1,167 € 1,208 € 1,250 € 1,292 € 1,333 € 1,375 € 1,417
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667

€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00

€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 26,000 € 26,667 € 27,333 € 28,000 € 28,667 € 29,333 € 30,000 € 30,667 € 31,333
€ 2,917 € 3,000 € 3,083 € 3,167 € 3,250 € 3,333 € 3,417 € 3,500 € 3,583
€ 4,375 € 4,500 € 4,625 € 4,750 € 4,875 € 5,000 € 5,125 € 5,250 € 5,375
€ 2,917 € 3,000 € 3,083 € 3,167 € 3,250 € 3,333 € 3,417 € 3,500 € 3,583
€ 1,458 € 1,500 € 1,542 € 1,583 € 1,625 € 1,667 € 1,708 € 1,750 € 1,792
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 37,667 € 38,667 € 39,667 € 40,667 € 41,667 € 42,667 € 43,667 € 44,667 € 45,667

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125 € 125
€ 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83 € 83
€ 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42 € 42
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 333 € 333 € 333 € 333 € 333 € 333 € 333 € 333 € 333
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 2,917 € 3,000 € 3,083 € 3,167 € 3,250 € 3,333 € 3,417 € 3,500 € 3,583
€ 4,375 € 4,500 € 4,625 € 4,750 € 4,875 € 5,000 € 5,125 € 5,250 € 5,375
€ 2,917 € 3,000 € 3,083 € 3,167 € 3,250 € 3,333 € 3,417 € 3,500 € 3,583
€ 1,458 € 1,500 € 1,542 € 1,583 € 1,625 € 1,667 € 1,708 € 1,750 € 1,792
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 91,667 € 92,000 € 92,333 € 92,667 € 93,000 € 93,333 € 93,667 € 94,000 € 94,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000

€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 26,000 € 26,667 € 27,333 € 28,000 € 28,667 € 29,333 € 30,000 € 30,667 € 31,333

€ 5,833 € 6,000 € 6,167 € 6,333 € 6,500 € 6,667 € 6,833 € 7,000 € 7,167
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 4,375 € 4,500 € 4,625 € 4,750 € 4,875 € 5,000 € 5,125 € 5,250 € 5,375

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,458 € 1,500 € 1,542 € 1,583 € 1,625 € 1,667 € 1,708 € 1,750 € 1,792
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667 € 667

ago-20 set-20 ott-20 nov-20 dic-20 2017 2018 2019
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 80,000 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 10,000 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 15,000 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 10,000 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 5,000 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 ### € 0.00 € 0.00

€ 667 € 667 € 667 € 667 € 667 € 8,000 € 8,000 € 8,000
€ 83 € 83 € 83 € 83 € 83 € 1,000 € 1,000 € 1,000
€ 125 € 125 € 125 € 125 € 125 € 1,500 € 1,500 € 1,500
€ 83 € 83 € 83 € 83 € 83 € 1,000 € 1,000 € 1,000
€ 42 € 42 € 42 € 42 € 42 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 12,000.00 ### € 12,000.00
€ 32,000 € 32,667 € 33,333 € 34,000 € 34,667 € 10,667 € 18,667 € 26,667
€ 3,667 € 3,750 € 3,833 € 3,917 € 4,000 € 1,000 € 2,000 € 3,000
€ 5,500 € 5,625 € 5,750 € 5,875 € 6,000 € 1,500 € 3,000 € 4,500
€ 3,667 € 3,750 € 3,833 € 3,917 € 4,000 € 1,000 € 2,000 € 3,000
€ 1,833 € 1,875 € 1,917 € 1,958 € 2,000 € 500 € 1,000 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 46,667 € 47,667 € 48,667 € 49,667 € 50,667 € 14,667 € 26,667 € 38,667

€0 €0 €0 €0 €0 € 40,000 € 40,000 €0
€ 83 € 83 € 83 € 83 € 83 € 1,000 € 1,000 € 1,000
€ 125 € 125 € 125 € 125 € 125 € 1,500 € 1,500 € 1,500
€ 83 € 83 € 83 € 83 € 83 € 1,000 € 1,000 € 1,000
€ 42 € 42 € 42 € 42 € 42 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 333 € 333 € 333 € 333 € 333 € 44,000 € 44,000 € 4,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 40,000 € 80,000 € 80,000
€ 3,667 € 3,750 € 3,833 € 3,917 € 4,000 € 1,000 € 2,000 € 3,000
€ 5,500 € 5,625 € 5,750 € 5,875 € 6,000 € 1,500 € 3,000 € 4,500
€ 3,667 € 3,750 € 3,833 € 3,917 € 4,000 € 1,000 € 2,000 € 3,000
€ 1,833 € 1,875 € 1,917 € 1,958 € 2,000 € 500 € 1,000 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 94,667 € 95,000 € 95,333 € 95,667 € 96,000 € 44,000 € 88,000 € 92,000
ago-20 set-20 ott-20 nov-20 dic-20

€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000

€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 32,000 € 32,667 € 33,333 € 34,000 € 34,667

€ 7,333 € 7,500 € 7,667 € 7,833 € 8,000
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000

€0 €0 €0 €0 €0
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 5,500 € 5,625 € 5,750 € 5,875 € 6,000

€0 €0 €0 €0 €0
€ 1,833 € 1,875 € 1,917 € 1,958 € 2,000
€ 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167
€ 667 € 667 € 667 € 667 € 667

2020
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€ 0.00
2020
€ 8,000
€ 1,000
€ 1,500
€ 1,000
€ 500
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€ 12,000.00
2020
€ 34,667
€ 4,000
€ 6,000
€ 4,000
€ 2,000
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€ 50,667
2020
€0
€ 1,000
€ 1,500
€ 1,000
€ 500
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€ 4,000
2020
€ 80,000
€ 4,000
€ 6,000
€ 4,000
€ 2,000
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€ 96,000
VIEW

Saldo Iva € 26,349 -€ 370 -€ 478 -€ 596 -€ 726 -€ 869 -€ 1,026
Iva a Debito € 1,243 € 1,367 € 1,504 € 1,654 € 1,820 € 2,002 € 2,202
'Iva a Debito Vendite € 1,243 € 1,367 € 1,504 € 1,654 € 1,820 € 2,002 € 2,202
'Iva a Debito merce Rivendita
Iva a Credito € 27,592 € 997 € 1,026 € 1,059 € 1,094 € 1,133 € 1,176
'Iva a Credito materie prime
'Iva a Credito merce rivendita
'Iva a Credito imm.ni € 26,400 €0 €0 €0 €0 €0 €0
'Iva a Credito Costi variabili € 488 € 293 € 322 € 355 € 390 € 429 € 472
'Iva a Credito Costi fissi € 704 € 704 € 704 € 704 € 704 € 704 € 704
Liquidazione mensile gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

Erario c/iva € 26,349 -€ 370 -€ 478 -€ 596 -€ 726 -€ 869 -€ 1,026
Utilizzo Iva a credito €0 € 370 € 478 € 596 € 726 € 869 € 1,026
Liquidazione Iva €0 €0 €0 €0 €0 €0 €0
Riporto Iva a Credito € 26,349 € 25,979 € 25,501 € 24,906 € 24,180 € 23,311 € 22,285
Acconto Iva €0 €0 €0 €0 €0 €0 €0
Saldo Iva €0 €0 €0 €0 €0 €0 €0
Pagamento Iva €0 €0 €0 €0 €0 €0 €0
Stato PatrimonialERARIO C/IVA gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17
€ 26,349 € 25,979 € 25,501 € 24,906 € 24,180 € 23,311 € 22,285
Stato Patrimonial Banca/Cassa gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17
€0 €0 €0 €0 €0 €0 €0
-€ 1,199 -€ 1,389 -€ 1,599 -€ 1,829 -€ 2,082 -€ 2,253 -€ 2,401 -€ 2,556 -€ 2,719
€ 2,422 € 2,664 € 2,931 € 3,224 € 3,546 € 3,724 € 3,910 € 4,105 € 4,311
€ 2,422 € 2,664 € 2,931 € 3,224 € 3,546 € 3,724 € 3,910 € 4,105 € 4,311
€ 1,223 € 1,275 € 1,332 € 1,395 € 1,464 € 1,470 € 1,509 € 1,549 € 1,591
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 519 € 571 € 628 € 691 € 760 € 766 € 805 € 845 € 887
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704

-€ 1,199 -€ 1,389 -€ 1,599 -€ 1,829 -€ 2,082 -€ 2,253 -€ 2,401 -€ 2,556 -€ 2,719
€ 1,199 € 1,389 € 1,599 € 1,829 € 2,082 € 2,253 € 2,401 € 2,556 € 2,719
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 21,086 € 19,696 € 18,098 € 16,268 € 14,186 € 11,933 € 9,532 € 6,975 € 4,256
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0

€ 21,086 € 19,696 € 18,098 € 16,268 € 14,186 € 11,933 € 9,532 € 6,975 € 4,256

€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 2,891 -€ 3,070 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354 -€ 4,607
€ 4,526 € 4,753 € 4,990 € 5,240 € 5,502 € 5,777 € 6,066 € 6,369 € 6,687
€ 4,526 € 4,753 € 4,990 € 5,240 € 5,502 € 5,777 € 6,066 € 6,369 € 6,687
€ 1,636 € 1,682 € 1,731 € 1,782 € 1,836 € 1,893 € 1,952 € 2,015 € 2,080
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 932 € 978 € 1,027 € 1,078 € 1,132 € 1,189 € 1,248 € 1,311 € 1,376
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704

-€ 2,891 -€ 3,070 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354 -€ 4,607
€ 2,891 € 1,365 €0 €0 €0 €0 €0 €0 €0
€0 -€ 1,705 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354 -€ 4,607
€ 1,365 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 -€ 1,705 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354

€ 1,365 -€ 1,705 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354 -€ 4,607

€0 €0 -€ 1,705 -€ 3,259 -€ 3,457 -€ 3,665 -€ 3,884 -€ 4,113 -€ 4,354
-€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143 -€ 7,535
€ 7,022 € 7,373 € 7,741 € 8,128 € 8,535 € 8,962 € 9,410 € 9,880 € 10,374
€ 7,022 € 7,373 € 7,741 € 8,128 € 8,535 € 8,962 € 9,410 € 9,880 € 10,374
€ 2,149 € 2,221 € 2,297 € 2,377 € 2,461 € 2,548 € 2,641 € 2,737 € 2,839
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,445 € 1,517 € 1,593 € 1,673 € 1,757 € 1,844 € 1,937 € 2,033 € 2,135
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704

-€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143 -€ 7,535
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143 -€ 7,535
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 4,607 -€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143

-€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143 -€ 7,535

-€ 4,607 -€ 4,873 -€ 5,151 -€ 5,444 -€ 5,752 -€ 6,074 -€ 6,413 -€ 6,769 -€ 7,143
-€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802 -€ 10,013
€ 10,893 € 11,438 € 11,666 € 11,900 € 12,138 € 12,380 € 12,628 € 12,881 € 13,138 € 13,401
€ 10,893 € 11,438 € 11,666 € 11,900 € 12,138 € 12,380 € 12,628 € 12,881 € 13,138 € 13,401
€ 2,946 € 3,058 € 3,041 € 3,088 € 3,135 € 3,184 € 3,234 € 3,284 € 3,336 € 3,388
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,242 € 2,354 € 2,337 € 2,384 € 2,431 € 2,480 € 2,530 € 2,580 € 2,632 € 2,684
€ 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704 € 704
-€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802 -€ 10,013
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802 -€ 10,013
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 7,535 -€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802
-€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802 -€ 10,013
-€ 7,535 -€ 7,947 -€ 8,380 -€ 8,625 -€ 8,812 -€ 9,002 -€ 9,196 -€ 9,394 -€ 9,596 -€ 9,802
-€ 10,227 -€ 10,446 -€ 10,669 -€ 10,896
€ 13,669 € 13,942 € 14,221 € 14,506
€ 13,669 € 13,942 € 14,221 € 14,506
€ 3,442 € 3,497 € 3,553 € 3,610
€0 €0 €0 €0
€ 2,738 € 2,793 € 2,849 € 2,906
€ 704 € 704 € 704 € 704

-€ 10,227 -€ 10,446 -€ 10,669 -€ 10,896
€0 €0 €0 €0
-€ 10,227 -€ 10,446 -€ 10,669 -€ 10,896
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 €0
-€ 10,013 -€ 10,227 -€ 10,446 -€ 10,669

-€ 10,227 -€ 10,446 -€ 10,669 -€ 10,896

-€ 10,013 -€ 10,227 -€ 10,446 -€ 10,669
'Liquidazione Iva
'Pagamento Ires
'Pagamento Irap
Totale
Credito Imposta
Utilizzo Credito
- € - € 1,705 € 3,259 € 3,457 € 3,665 € 3,884 € 4,113 €
- € - € - € - € - € - € - € - €
- € - € - € - € - € - € - € - €
- € - € 1,705 € 3,259 € 3,457 € 3,665 € 3,884 € 4,113 €
5,000.00 € 5,000.00 € 5,000.00 € 3,294.53 € 35.41 € - € - € - €

- € - € 1,705 € 3,259 € 35 € - € - € - €
gen-19 feb-19 mar-19 apr-19 mag-19 giu-19 lug-19 ago-19
4,354 € 4,607 € 4,873 € 5,151 € 5,444 € 5,752 € 6,074 € 6,413 €
- € - € - € - € - € 15,596 € - € - €
- € - € - € - € - € - € - € - €
4,354 € 4,607 € 4,873 € 5,151 € 5,444 € 21,348 € 6,074 € 6,413 €
- € - € - € - € - € - € - € - €
- € - € - € - € - € - € - € - €
set-19 ott-19 nov-19 dic-19 gen-20 feb-20 mar-20 apr-20
6,769 € 7,143 € 7,535 € 7,947 € 8,380 € 8,625 € 8,812 € 9,002 €
- € - € 6,684 € - € - € - € - € - €
- € - € - € - € - € - € - € - €
6,769 € 7,143 € 14,219 € 7,947 € 8,380 € 8,625 € 8,812 € 9,002 €
- € - € - € - € - € - € - € - €
- € - € - € - € - € - € - € - €
mag-20 giu-20 lug-20 ago-20 set-20 ott-20 nov-20
9,196 € 9,394 € 9,596 € 9,802 € 10,013 € 10,227 € 10,446 €
- € 51,008 € - € - € - € - € 26,635 €
- € - € - € - € - € - € - €
9,196 € 60,403 € 9,596 € 9,802 € 10,013 € 10,227 € 37,081 €
- € - € - € - € - € - € - €
- € - € - € - € - € - € - €
dic-20
10,669 €
- €
- €
10,669 €
- €
- €
VIEW
gen-17 feb-17 mar-17 apr-17
Entrate € 160,000 € 8,140 € 57,094 € 8,416
'Incasso Clienti €0 € 7,582 € 7,651 € 8,416
Finanziamento Soci
Capitale Sociale €0 €0 € 50,000 €0
Finanziamento Banca € 160,000 € 558 -€ 558 €0
Contributi €0 €0 €0 €0
Utilizzo Credito Imposta €0 €0 €0 €0
Uscite € 158,058 € 22,617 € 23,862 € 22,795

'Pagamento Fornitori comm.li
'Pagamento Fornitori imm.ni € 146,400 €0 €0 €0
'Uscite dipemdenti € 11,658 € 15,751 € 15,751 € 15,751
'Uscite costi variabili €0 € 1,625 € 2,871 € 1,804
'Uscite costi fissi €0 € 3,904 € 3,904 € 3,904
'Liquidazione Iva €0 €0 €0 €0
'Canone Leasing €0 €0 €0 €0
'Rimoborso Finanziamenti €0 € 1,336 € 1,336 € 1,336
'Pagamento Ires €0 €0 €0 €0
'Pagamento Irap €0 €0 €0 €0
Passivo Banca €0 € 14,477 €0 € 14,379

Attivo Banca € 1,942 €0 € 33,231 €0
Banca € 1,942 -€ 12,535 € 20,697 € 6,318
Numeri debitori medi 0 405,344 405,344 836,712
Numeri creditori medi 60,202 0 1,030,166 0
Conto Economico Ineteressi Passivi € 0.00

Conto Economico Ineteressi Attivi € 0.00
Stato Patrimoniale Banca/Cassa € 0.00
Stato Patrimoniale Crediti /Debiti v Banca € 0.00 € 0.00
interessi passivi
capitalizzazione
tasso
interessi attivi
capitalizzazione
tasso
Interessi passivi trimestrali € 0.00

Interessi passivi semestrali
Interessi passivi annuali
Interessi attivi trimestrali € 0.00

Interessi attivi semestrali
Interessi attivii annuali
€ 84,258 € 10,184 € 11,202 € 12,322 € 13,555 € 14,910 € 16,401 € 18,041 € 18,862 € 95,699
€ 9,258 € 10,184 € 11,202 € 12,322 € 13,555 € 14,910 € 16,401 € 18,041 € 18,862 € 20,699
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 75,000 €0 €0 €0 €0 €0 €0 €0 €0 € 75,000
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 27,976 € 33,174 € 23,392 € 23,632 € 23,897 € 24,187 € 24,507 € 32,408 € 24,880 € 25,446
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 20,751 € 25,751 € 15,751 € 15,751 € 15,751 € 15,751 € 15,751 € 23,301 € 15,773 € 15,778
€ 1,984 € 2,183 € 2,401 € 2,641 € 2,905 € 3,196 € 3,515 € 3,867 € 3,867 € 4,427
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0
€0 € 22,990 € 12,190 € 11,310 € 10,342 € 9,277 € 8,105 € 14,367 € 6,018 €0

€ 56,282 €0 €0 €0 €0 €0 €0 €0 €0 € 70,253
€ 62,600 € 39,610 € 27,420 € 16,109 € 5,768 -€ 3,509 -€ 11,615 -€ 25,982 -€ 32,000 € 38,254
836,712 1,526,420 1,904,316 2,254,927 2,565,184 5,357,542 5,600,706 6,046,079 6,232,640 6,232,640
1,744,752 0 0 0 0 0 0 0 0 1,967,093
€ 0.00 € 0.00 € 0.00

€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00

€ 0.00 € 0.00
€ 0.00
€ 21,734 € 22,821 € 23,962 € 25,160 € 28,123 € 30,998 € 29,161 € 30,582 € 32,111 € 33,717
€ 21,734 € 22,821 € 23,962 € 25,160 € 26,418 € 27,739 € 29,126 € 30,582 € 32,111 € 33,717
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 1,705 € 3,259 € 35 €0 €0 €0
€ 25,491 € 25,715 € 31,025 € 36,272 € 28,161 € 29,986 € 30,470 € 30,978 € 31,511 € 39,672
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 15,778 € 15,778 € 20,853 € 25,853 € 15,778 € 15,778 € 15,778 € 15,778 € 15,778 € 23,379
€ 4,473 € 4,697 € 4,932 € 5,178 € 5,437 € 5,709 € 5,994 € 6,294 € 6,609 € 6,939
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€0 €0 €0 €0 € 1,705 € 3,259 € 3,457 € 3,665 € 3,884 € 4,113
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,757 € 2,894 € 7,063 € 11,112 € 38 €0 € 1,309 € 396 €0 € 5,955

€0 €0 €0 €0 €0 € 1,011 €0 €0 € 600 €0
€ 34,496 € 31,602 € 24,538 € 13,427 € 13,389 € 14,400 € 13,091 € 12,695 € 13,295 € 7,340
6,349,122 6,435,956 6,654,917 6,988,269 6,989,437 6,989,437 7,028,708 7,040,982 7,040,982 7,225,597
0 0 0 0 0 31,352 0 0 17,999 0
€ 0.00 € 0.00 € 0.00 € 0.00

€ 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00 € 0.00

€ 0.00 € 0.00
€ 0.00
€ 35,402 € 37,172 € 39,031 € 40,983 € 43,032 € 45,183 € 47,443 € 49,815 € 52,305 € 54,921
€ 35,402 € 37,172 € 39,031 € 40,983 € 43,032 € 45,183 € 47,443 € 49,815 € 52,305 € 54,921
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 35,601 € 36,643 € 37,291 € 37,971 € 43,837 € 67,684 € 40,224 € 41,051 € 41,919 € 42,831
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 18,720 € 19,145 € 19,145 € 19,145 € 24,296 € 31,796 € 19,145 € 19,145 € 19,145 € 19,145
€ 7,286 € 7,651 € 8,033 € 8,435 € 8,857 € 9,299 € 9,764 € 10,253 € 10,765 € 11,304
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€ 4,354 € 4,607 € 4,873 € 5,151 € 5,444 € 5,752 € 6,074 € 6,413 € 6,769 € 7,143
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€0 €0 €0 €0 €0 € 15,596 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0
€ 198 €0 €0 €0 € 805 € 22,500 €0 €0 €0 €0

€0 € 530 € 1,740 € 3,011 €0 €0 € 7,219 € 8,764 € 10,386 € 12,089
€ 7,142 € 7,671 € 9,412 € 12,423 € 11,618 -€ 10,882 -€ 3,663 € 5,100 € 15,486 € 27,576
7,231,741 7,231,741 7,231,741 7,231,741 7,256,701 7,931,706 7,931,706 7,931,706 7,931,706 7,931,706
0 14,833 68,781 159,122 0 0 223,781 495,457 807,037 1,181,806
€ 0.00 € 0.00 € 0.00

€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00

€ 0.00
€ 57,667 € 60,550 € 61,675 € 64,720 € 66,015 € 67,335 € 68,682 € 70,055 € 71,457 € 72,886
€ 57,667 € 60,550 € 61,675 € 64,720 € 66,015 € 67,335 € 68,682 € 70,055 € 71,457 € 72,886
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 50,473 € 54,947 € 47,831 € 49,135 € 49,315 € 46,984 € 47,477 € 106,489 € 48,494 € 49,017
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 19,145 € 29,298 € 21,873 € 21,955 € 22,039 € 19,253 € 19,282 € 26,813 € 19,343 € 19,374
€ 11,869 € 12,462 € 12,338 € 13,313 € 13,224 € 13,488 € 13,758 € 14,033 € 14,314 € 14,600
€ 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904 € 3,904
€ 7,535 € 7,947 € 8,380 € 8,625 € 8,812 € 9,002 € 9,196 € 9,394 € 9,596 € 9,802
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336 € 1,336
€ 6,684 €0 €0 €0 €0 €0 €0 € 51,008 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0
€0 €0 €0 €0 €0 €0 €0 € 36,433 €0 €0
€ 7,194 € 5,603 € 13,844 € 15,586 € 16,700 € 20,351 € 21,205 €0 € 22,963 € 23,869
€ 34,769 € 40,372 € 54,216 € 69,802 € 86,501 € 106,853 € 128,058 € 91,624 € 114,587 € 138,456
7,931,706 7,931,706 7,931,706 7,931,706 7,931,706 7,931,706 7,931,706 9,061,135 9,061,135 9,061,135
1,397,618 1,571,304 2,000,467 2,483,627 3,001,315 3,632,208 4,289,551 0 711,847 1,451,771
€ 0.00
€ 0.00
€ 0.00 € 0.00 € 0.00
€ 0.00 € 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 0.00
€ 74,343 € 75,830 € 77,347 € 78,894
€ 74,343 € 75,830 € 77,347 € 78,894
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 €0
€ 49,551 € 50,096 € 77,286 € 58,717
€0 €0 €0 €0
€ 19,406 € 19,438 € 19,471 € 27,005
€ 14,892 € 15,190 € 15,494 € 15,803
€ 3,904 € 3,904 € 3,904 € 3,904
€ 10,013 € 10,227 € 10,446 € 10,669
€0 €0 €0 €0
€ 1,336 € 1,336 € 1,336 € 1,336
€0 €0 € 26,635 €0
€0 €0 €0 €0
€0 €0 €0 €0
€ 24,792 € 25,735 € 61 € 20,177
€ 163,248 € 188,983 € 189,044 € 209,221
9,061,135 9,061,135 9,061,135 9,061,135
2,220,335 3,018,113 3,020,008 3,645,490

VIEW
CONTO ECONOMICO gen-17 feb-17 mar-17 apr-17
Fatturato € 22,600 € 24,860 € 27,346 € 30,081
- Fatturato € 5,650 € 6,215 € 6,837 € 7,520
- Magazzino Iniziale € 5,650 € 6,215 € 6,837
- Magazzino Finale € 5,650 € 6,215 € 6,837 € 7,520
Valore della Produzione € 11,300 € 6,780 € 7,458 € 8,204
Acuqisti Materie prime € 2,220 € 1,332 € 1,465 € 1,612
Costi Fissi € 3,200 € 3,200 € 3,200 € 3,200

Altre spese €0 €0 €0 €0
Spese di pubblicità e promozioni € 500 € 500 € 500 € 500
Compensi Amministratori €0 €0 €0 €0
Spese di trasporto €0 €0 €0 €0
Lavorazioni presso terzi €0 €0 €0 €0
Consulenze tecnico-produttive € 100 € 100 € 100 € 100
Manutenzioni industriali € 100 € 100 € 100 € 100
Servizi vari €0 €0 €0 €0
Provvigioni €0 €0 €0 €0
Noleggi € 1,500 € 1,500 € 1,500 € 1,500
Traffico dati €0 €0 €0 €0
Spese varie € 300 € 300 € 300 € 300
Royalties €0 €0 €0 €0
Consulenze legali, fiscali, notarili, ecc… € 300 € 300 € 300 € 300
Altre consulenze €0 €0 €0 €0
Utenze € 200 € 200 € 200 € 200
Affitti e locazioni passive €0 €0 €0 €0
Spese amministrative € 100 € 100 € 100 € 100
Premi assicurativi € 100 € 100 € 100 € 100
Ammortamenti € 3,667 € 1,000 € 1,000 € 1,000

ammortamenti immateriali € 3,500 € 833 € 833 € 833
ammortamenti materiali € 167 € 167 € 167 € 167
Costo del Personale € 11,942 € 11,894 € 11,846 € 11,798

5) costi del personale dipendente € 11,272 € 11,272 € 11,272 € 11,272
6) accantonamento al TFR € 669 € 621 € 573 € 525
REDDITO OPERATIVO -€ 9,728 -€ 10,646 -€ 10,053 -€ 9,406
Gestione straordinaria €0 €0 € 2,917 € 2,917

- Credito Imposta €0 €0 €0 €0
- Risconti attivi Contributi Fondo Perduto €0 €0 € 2,917 € 2,917
Gestione finaziaria €0 -€ 779 -€ 779 -€ 773

- Oneri Finanziari a breve termine
- Oneri Finanziari a medio/lungo termine €0 € 779 € 779 € 773
- Proventi Finanziari
REDDITO ANTEIMPOSTE -€ 9,728 -€ 11,424 -€ 7,915 -€ 7,262
IRES €0 €0 €0 €0
Irap €0 €0 €0 €0
REDDITO NETTO -€ 9,728 -€ 11,424 -€ 7,915 -€ 7,262
mag-17 giu-17 lug-17 ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18
€ 33,089 € 36,398 € 40,037 € 44,041 € 48,445 € 53,290 € 58,619 € 64,480 € 67,704 € 71,090 € 74,644 € 78,376
€ 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120 € 16,926 € 17,772 € 18,661 € 19,594
€ 7,520 € 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120 € 16,926 € 17,772 € 18,661
€ 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120 € 16,926 € 17,772 € 18,661 € 19,594
€ 9,024 € 9,927 € 10,919 € 12,011 € 13,212 € 14,534 € 15,987 € 17,586 € 17,732 € 18,619 € 19,550 € 20,527
€ 1,773 € 1,950 € 2,145 € 2,360 € 2,596 € 2,855 € 3,141 € 3,455 € 3,484 € 3,658 € 3,841 € 4,033
€ 7,251 € 7,976 € 8,774 € 9,651 € 10,617 € 11,678 € 12,846 € 14,131 € 14,248 € 14,961 € 15,709 € 16,494
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 11,750 € 11,702 € 11,654 € 11,606 € 11,558 € 11,510 € 11,462 € 11,414 € 11,464 € 11,415 € 11,366 € 11,317
€ 11,272 € 11,272 € 11,272 € 11,272 € 11,272 € 11,272 € 11,272 € 11,272 € 11,365 € 11,365 € 11,365 € 11,365
€ 477 € 429 € 381 € 333 € 285 € 237 € 189 € 141 € 99 € 50 €2 -€ 47
-€ 8,698 -€ 7,925 -€ 7,080 -€ 6,154 -€ 5,141 -€ 4,031 -€ 2,816 -€ 1,483 -€ 1,415 -€ 654 € 143 € 977
€ 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917
-€ 771 -€ 768 -€ 765 -€ 762 -€ 760 -€ 757 -€ 754 -€ 751 -€ 748 -€ 745 -€ 742 -€ 740
€ 771 € 768 € 765 € 762 € 760 € 757 € 754 € 751 € 748 € 745 € 742 € 740
-€ 6,552 -€ 5,776 -€ 4,928 -€ 4,000 -€ 2,984 -€ 1,871 -€ 653 € 683 € 753 € 1,517 € 2,317 € 3,154
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 6,552 -€ 5,776 -€ 4,928 -€ 4,000 -€ 2,984 -€ 1,871 -€ 653 € 683 € 753 € 1,517 € 2,317 € 3,154
mag-18 giu-18 lug-18 ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19 mar-19
€ 82,295 € 86,410 € 90,730 € 95,267 € 100,030 € 105,032 € 110,283 € 115,798 € 121,587 € 127,667 € 134,050
€ 20,574 € 21,602 € 22,683 € 23,817 € 25,008 € 26,258 € 27,571 € 28,949 € 30,397 € 31,917 € 33,513
€ 19,594 € 20,574 € 21,602 € 22,683 € 23,817 € 25,008 € 26,258 € 27,571 € 28,949 € 30,397 € 31,917
€ 20,574 € 21,602 € 22,683 € 23,817 € 25,008 € 26,258 € 27,571 € 28,949 € 30,397 € 31,917 € 33,513
€ 21,554 € 22,631 € 23,763 € 24,951 € 26,198 € 27,508 € 28,884 € 30,328 € 31,844 € 33,437 € 35,108
€ 4,234 € 4,446 € 4,668 € 4,902 € 5,147 € 5,404 € 5,675 € 5,958 € 6,256 € 6,569 € 6,897
€ 17,319 € 18,185 € 19,094 € 20,049 € 21,051 € 22,104 € 23,209 € 24,370 € 25,588 € 26,868 € 28,211
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,397 € 1,397 € 1,397
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 1,231 € 1,231 € 1,231
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 11,269 € 11,220 € 11,171 € 11,123 € 11,074 € 11,025 € 10,976 € 10,928 € 16,794 € 16,794 € 16,794
€ 11,365 € 11,365 € 11,365 € 11,365 € 11,365 € 11,365 € 11,365 € 11,365 € 16,921 € 16,921 € 16,921
-€ 96 -€ 145 -€ 193 -€ 242 -€ 291 -€ 340 -€ 388 -€ 437 -€ 127 -€ 127 -€ 127
€ 1,850 € 2,765 € 3,723 € 4,726 € 5,778 € 6,879 € 8,033 € 9,242 € 4,197 € 5,477 € 6,820
€ 2,917 € 2,917 € 4,622 € 6,176 € 2,952 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 833
€0 €0 € 1,705 € 3,259 € 35 €0 €0 €0 €0 €0 €0
€ 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 2,917 € 833
-€ 737 -€ 734 -€ 731 -€ 728 -€ 725 -€ 722 -€ 719 -€ 716 -€ 713 -€ 710 -€ 707
€ 737 € 734 € 731 € 728 € 725 € 722 € 719 € 716 € 713 € 710 € 707
€ 4,030 € 4,948 € 7,614 € 10,174 € 8,005 € 9,074 € 10,231 € 11,443 € 6,401 € 7,683 € 6,946
€0 €0 €0 €0 €0 €0 €0 € 11,140 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 4,030 € 4,948 € 7,614 € 10,174 € 8,005 € 9,074 € 10,231 € 302 € 6,401 € 7,683 € 6,946
€ 140,753 € 147,790 € 155,180 € 162,939 € 171,086 € 179,640 € 188,622 € 198,053 € 207,956 € 212,115
€ 35,188 € 36,948 € 38,795 € 40,735 € 42,771 € 44,910 € 47,156 € 49,513 € 51,989 € 53,029
€ 33,513 € 35,188 € 36,948 € 38,795 € 40,735 € 42,771 € 44,910 € 47,156 € 49,513 € 51,989
€ 35,188 € 36,948 € 38,795 € 40,735 € 42,771 € 44,910 € 47,156 € 49,513 € 51,989 € 53,029
€ 36,864 € 38,707 € 40,642 € 42,674 € 44,808 € 47,049 € 49,401 € 51,871 € 54,465 € 54,069
€ 7,242 € 7,604 € 7,985 € 8,384 € 8,803 € 9,243 € 9,705 € 10,191 € 10,700 € 10,622
€ 29,622 € 31,103 € 32,658 € 34,291 € 36,005 € 37,805 € 39,696 € 41,680 € 43,764 € 43,446
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397
€ 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 16,794 € 16,794 € 16,794 € 16,794 € 16,794 € 16,794 € 16,794 € 16,794 € 16,794 € 16,905
€ 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 16,921 € 17,026
-€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 121
€ 8,231 € 9,712 € 11,267 € 12,900 € 14,614 € 16,414 € 18,305 € 20,289 € 22,374 € 21,943
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 €0

€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 € 833 €0
-€ 704 -€ 701 -€ 698 -€ 694 -€ 691 -€ 688 -€ 685 -€ 682 -€ 679 -€ 676
€ 704 € 701 € 698 € 694 € 691 € 688 € 685 € 682 € 679 € 676
€ 8,360 € 9,844 € 11,402 € 13,038 € 14,756 € 16,560 € 18,453 € 20,441 € 22,528 € 21,268
€0 €0 €0 €0 €0 €0 €0 €0 € 44,392 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 8,360 € 9,844 € 11,402 € 13,038 € 14,756 € 16,560 € 18,453 € 20,441 -€ 21,864 € 21,268
€ 216,357 € 220,684 € 225,098 € 229,600 € 234,192 € 238,876 € 243,653 € 248,526 € 253,497
€ 54,089 € 55,171 € 56,275 € 57,400 € 58,548 € 59,719 € 60,913 € 62,132 € 63,374
€ 53,029 € 54,089 € 55,171 € 56,275 € 57,400 € 58,548 € 59,719 € 60,913 € 62,132
€ 54,089 € 55,171 € 56,275 € 57,400 € 58,548 € 59,719 € 60,913 € 62,132 € 63,374
€ 55,150 € 56,253 € 57,378 € 58,526 € 59,696 € 60,890 € 62,108 € 63,350 € 64,617
€ 10,835 € 11,051 € 11,272 € 11,498 € 11,728 € 11,962 € 12,202 € 12,446 € 12,695
€ 44,315 € 45,201 € 46,105 € 47,028 € 47,968 € 48,927 € 49,906 € 50,904 € 51,922
€ 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200 € 3,200

€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500 € 500
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300 € 300
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200 € 200
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100 € 100
€ 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397

€ 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231 € 1,231
€ 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167 € 167
€ 17,019 € 17,135 € 17,252 € 17,372 € 17,493 € 17,617 € 17,743 € 17,871 € 18,001

€ 17,133 € 17,242 € 17,353 € 17,466 € 17,580 € 17,697 € 17,816 € 17,936 € 18,059
-€ 114 -€ 108 -€ 101 -€ 94 -€ 87 -€ 80 -€ 73 -€ 65 -€ 58
€ 22,699 € 23,469 € 24,256 € 25,058 € 25,877 € 26,713 € 27,566 € 28,436 € 29,324
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 672 -€ 669 -€ 666 -€ 663 -€ 659 -€ 656 -€ 653 -€ 649 -€ 646
€ 672 € 669 € 666 € 663 € 659 € 656 € 653 € 649 € 646
€ 22,026 € 22,800 € 23,590 € 24,396 € 25,218 € 26,057 € 26,913 € 27,787 € 28,678
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 22,026 € 22,800 € 23,590 € 24,396 € 25,218 € 26,057 € 26,913 € 27,787 € 28,678
nov-20 dic-20
€ 258,567 € 263,738
€ 64,642 € 65,935
€ 63,374 € 64,642
€ 64,642 € 65,935
€ 65,909 € 67,227
€ 12,949 € 13,208
€ 52,961 € 54,020
€ 3,200 € 3,200
€0 €0
€ 500 € 500
€0 €0
€0 €0
€0 €0
€ 100 € 100
€ 100 € 100
€0 €0
€0 €0
€ 1,500 € 1,500
€0 €0
€ 300 € 300
€0 €0
€ 300 € 300
€0 €0
€ 200 € 200
€0 €0
€ 100 € 100
€ 100 € 100
€ 1,397 € 1,397
€ 1,231 € 1,231
€ 167 € 167
€ 18,134 € 18,268
€ 18,184 € 18,311
-€ 50 -€ 42
€ 30,230 € 31,154
€0 €0
€0 €0
€0 €0
-€ 643 -€ 639
€ 643 € 639
€ 29,587 € 30,515
€0 € 85,546
€0 €0
€ 29,587 -€ 55,031
VIEW
STATO PATRIMONIALE gen-17 feb-17 mar-17
Attivo
Cassa e Banca € 1,942 €0 € 20,697
Crediti esegibili nell'esercizio € 33,242 € 35,039 € 187,834

- Crediti v/clienti € 6,893 € 6,893 € 7,582
- Impiegati c/stipendi €0 € 2,167 € 4,750
- Enti Previd. ed Assistenziali € 0.00 € 0.00 € 0.00
1) Credito v/INPS e INAIL €0 €0 €0
- Erario c/acc. Imposte e Ritenute €0 €0 €0
- Erario Iva € 26,349 € 25,979 € 25,501
1) Erario c/iva € 26,349 € 25,979 € 25,501
2) IVA a credito acquisti
- Ratei e Risconti Attivi €0 €0 €0
1) Risconti Passivi
2) Risconti attivi Leasing €0 €0 €0
- Crediti per Contributi € 0.00 € 0.00 € 150,000.00
Rim. Merci, Mat. Prime, Suss., Semilav. € 5,650 € 6,215 € 6,837

- Rimanenze prodotti in corso di lavorazione, semilavorati e finiti € 5,650 € 6,215 € 6,837
- Rimanenze materie prime, sussidiare di consumo e merci
Immobilizzazioni Materiali € 96,500 € 95,667 € 94,833

- Immobili €0 €0 €0
1) Fabbricati €0 €0 €0
- F.di Amm. Immobili €0 €0 €0
1) F.do amm.to fabbricati industriali €0 €0 €0
- Impianti Macchinari e Attrezzature € 100,000 € 100,000 € 100,000
1) Impianti e macchinari € 80,000 € 80,000 € 80,000
2) Attrezzature industriali e commerciali € 20,000 € 20,000 € 20,000
- F.di Amm. Impianti Macch. Attrezzature € 3,500 € 4,333 € 5,167
1) F.do amm.to Impianti e macchinari € 3,333 € 4,000 € 4,667
2) F.do amm.to Attrezzature ind.li e com.li € 167 € 333 € 500
Immobilizzazioni immateriali € 21,864 € 23,775 € 25,735

- Altri Costi Pluriennali € 22,030 € 24,108 € 26,235
1) Costi d'impianto e ampliamento € 15,000 € 15,000 € 15,000
2) Ricerca& Sviluppo € 2,030 € 4,108 € 6,235
3) Altre immobilizzazioni immateriali € 5,000 € 5,000 € 5,000
- F.di Amm. Imm.ni immateriali € 167 € 333 € 500
1) F.do amm.to Costi d'impianto e ampliamento € 125 € 250 € 375
2) F.do amm.to Ricerca& Sviluppo €0 €0 €0
3) F.do amm.to Altre immobilizzazioni immateriali € 42 € 83 € 125
TOTALE ATTIVO € 159,198 € 160,696 € 335,935
Passivo gen-17 feb-17 mar-17
Banche a breve termine €0 € 12,535 €0

- Banche e Depositi postali €0 € 12,535 €0
Debiti Correnti € 8,122 € 7,705 € 6,622

- Fornitori € 6,612 € 6,612 € 5,529
1) Commerciali € 6,612 € 6,612 € 5,529
2) Immobilizzazioni €0 €0 €0
- Impiegati c/stipendi € 417 €0 €0
- Enti Previd., Assistenziali, Ritenute personale € 1,093 € 1,093 € 1,093
- Erario Iva €0 €0 €0
1) IVA a debito vendite €0 €0 €0
- Debiti tributari €0 €0 €0
- Altri debiti
- Ratei e Risconti Passivi €0 €0 €0
1) Ratei passivi
2) Risconti passivi
Debito a m/lungo termine € 160,804 € 161,608 € 308,380

' - Mutui e Finanziamenti € 160,000 € 160,000 € 158,885
- Fondo TFR € 804 € 1,608 € 2,412
1) Fondo tfr € 804 € 1,608 € 2,412
- Contributi Fondo Perduto e C/gestione € 0.00 € 0.00 € 147,083.33
Capitale Netto -€ 9,728 -€ 21,153 € 20,932

- Capitale Sociale €0 €0 € 50,000
- Riserva Legale
- Altre Riserve €0 €0 €0
1) Riserva statutaria
2) Altre Riserve
3) Riserva Ammortamenti anticipati
- Utile a nuovo -€ 9,728 -€ 21,153
- Risultato di Esercizio -€ 9,728 -€ 11,424 -€ 7,915
TOTALE PASSIVO € 159,198 € 160,696 € 335,935
CONTROLLO OK OK OK
€ 6,318 € 62,600 € 39,610 € 27,420 € 16,109 € 5,768 €0 €0 €0
€ 190,579 € 123,271 € 135,903 € 138,469 € 140,964 € 143,379 € 145,707 € 147,938 € 157,615

€ 8,341 € 9,175 € 10,092 € 11,101 € 12,211 € 13,433 € 14,776 € 16,253 € 17,879
€ 7,333 € 14,917 € 27,500 € 30,083 € 32,667 € 35,250 € 37,833 € 40,417 € 50,550
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 24,906 € 24,180 € 23,311 € 22,285 € 21,086 € 19,696 € 18,098 € 16,268 € 14,186
€ 24,906 € 24,180 € 23,311 € 22,285 € 21,086 € 19,696 € 18,098 € 16,268 € 14,186
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 150,000.00 € 75,000.00 € 75,000.00 € 75,000.00 € 75,000.00 € 75,000.00 € 75,000.00 € 75,000.00 € 75,000.00
€ 7,520 € 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120

€ 7,520 € 8,272 € 9,099 € 10,009 € 11,010 € 12,111 € 13,322 € 14,655 € 16,120
€ 94,000 € 93,167 € 92,333 € 91,500 € 90,667 € 89,833 € 89,000 € 88,167 € 87,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 6,000 € 6,833 € 7,667 € 8,500 € 9,333 € 10,167 € 11,000 € 11,833 € 12,667
€ 5,333 € 6,000 € 6,667 € 7,333 € 8,000 € 8,667 € 9,333 € 10,000 € 10,667
€ 667 € 833 € 1,000 € 1,167 € 1,333 € 1,500 € 1,667 € 1,833 € 2,000
€ 27,742 € 29,798 € 31,901 € 34,053 € 36,252 € 38,500 € 40,795 € 43,139 € 45,530

€ 28,409 € 30,631 € 32,901 € 35,219 € 37,586 € 40,000 € 42,462 € 44,972 € 47,530
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
€ 8,409 € 10,631 € 12,901 € 15,219 € 17,586 € 20,000 € 22,462 € 24,972 € 27,530
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 667 € 833 € 1,000 € 1,167 € 1,333 € 1,500 € 1,667 € 1,833 € 2,000
€ 500 € 625 € 750 € 875 € 1,000 € 1,125 € 1,250 € 1,375 € 1,500
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 167 € 208 € 250 € 292 € 333 € 375 € 417 € 458 € 500
€ 326,159 € 317,108 € 308,847 € 301,451 € 295,002 € 289,591 € 288,824 € 293,899 € 306,599
€0 €0 €0 €0 €0 €0 € 3,509 € 11,615 € 25,982

€0 €0 €0 €0 €0 €0 € 3,509 € 11,615 € 25,982
€ 6,785 € 6,963 € 7,160 € 7,376 € 7,614 € 7,876 € 8,164 € 8,480 € 8,829

€ 5,692 € 5,870 € 6,067 € 6,283 € 6,521 € 6,783 € 7,071 € 7,387 € 7,736
€ 5,692 € 5,870 € 6,067 € 6,283 € 6,521 € 6,783 € 7,071 € 7,387 € 7,736
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093 € 1,093
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 305,705 € 303,026 € 300,345 € 297,661 € 294,975 € 292,285 € 289,593 € 286,898 € 284,200

€ 158,322 € 157,756 € 157,187 € 156,616 € 156,042 € 155,465 € 154,885 € 154,302 € 153,717
€ 3,217 € 4,021 € 4,825 € 5,629 € 6,433 € 7,237 € 8,041 € 8,845 € 9,650
€ 3,217 € 4,021 € 4,825 € 5,629 € 6,433 € 7,237 € 8,041 € 8,845 € 9,650
€ 144,166.67 € 141,250.00 € 138,333.33 ### ### ### € 126,666.67 € 123,750.00 € 120,833.33
€ 13,670 € 7,118 € 1,341 -€ 3,587 -€ 7,586 -€ 10,570 -€ 12,442 -€ 13,094 -€ 12,412

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 29,068 -€ 36,330 -€ 42,882 -€ 48,659 -€ 53,587 -€ 57,586 -€ 60,570 -€ 62,442 -€ 63,094

-€ 7,262 -€ 6,552 -€ 5,776 -€ 4,928 -€ 4,000 -€ 2,984 -€ 1,871 -€ 653 € 683
€ 326,159 € 317,108 € 308,847 € 301,451 € 295,002 € 289,591 € 288,824 € 293,899 € 306,599
OK OK OK OK OK OK OK OK OK
€0 € 38,254 € 34,496 € 31,602 € 24,538 € 13,427 € 13,389 € 14,400 € 13,091
€ 159,658 € 85,748 € 86,732 € 87,605 € 93,436 € 105,850 € 109,613 € 113,439 € 117,331

€ 19,667 € 20,650 € 21,682 € 22,766 € 23,905 € 25,100 € 26,355 € 27,673 € 29,056
€ 53,058 € 55,567 € 58,075 € 60,583 € 68,167 € 80,750 € 83,258 € 85,767 € 88,275
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 11,933 € 9,532 € 6,975 € 4,256 € 1,365 €0 €0 €0 €0
€ 11,933 € 9,532 € 6,975 € 4,256 € 1,365 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 75,000.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 16,926 € 17,772 € 18,661 € 19,594 € 20,574 € 21,602 € 22,683 € 23,817 € 25,008

€ 16,926 € 17,772 € 18,661 € 19,594 € 20,574 € 21,602 € 22,683 € 23,817 € 25,008
€ 86,500 € 85,667 € 84,833 € 84,000 € 83,167 € 82,333 € 81,500 € 80,667 € 79,833

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 13,500 € 14,333 € 15,167 € 16,000 € 16,833 € 17,667 € 18,500 € 19,333 € 20,167
€ 11,333 € 12,000 € 12,667 € 13,333 € 14,000 € 14,667 € 15,333 € 16,000 € 16,667
€ 2,167 € 2,333 € 2,500 € 2,667 € 2,833 € 3,000 € 3,167 € 3,333 € 3,500
€ 47,980 € 50,478 € 53,025 € 55,621 € 58,265 € 60,959 € 63,700 € 66,491 € 69,330

€ 50,147 € 52,812 € 55,525 € 58,288 € 61,099 € 63,959 € 66,867 € 69,824 € 72,830
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
€ 30,147 € 32,812 € 35,525 € 38,288 € 41,099 € 43,959 € 46,867 € 49,824 € 52,830
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 2,167 € 2,333 € 2,500 € 2,667 € 2,833 € 3,000 € 3,167 € 3,333 € 3,500
€ 1,625 € 1,750 € 1,875 € 2,000 € 2,125 € 2,250 € 2,375 € 2,500 € 2,625
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 542 € 583 € 625 € 667 € 708 € 750 € 792 € 833 € 875
€ 311,064 € 277,919 € 277,748 € 278,422 € 279,981 € 284,171 € 290,885 € 298,814 € 304,594
€ 32,000 €0 €0 €0 €0 €0 €0 €0 €0
€ 32,000 €0 €0 €0 €0 €0 €0 €0 €0
€ 9,217 € 9,252 € 9,465 € 9,688 € 9,922 € 11,874 € 13,685 € 14,155 € 14,648

€ 8,119 € 8,154 € 8,367 € 8,590 € 8,824 € 9,070 € 9,328 € 9,599 € 9,884
€ 8,119 € 8,154 € 8,367 € 8,590 € 8,824 € 9,070 € 9,328 € 9,599 € 9,884
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098 € 1,098
€0 €0 €0 €0 €0 € 1,705 € 3,259 € 3,457 € 3,665
€0 €0 €0 €0 €0 € 1,705 € 3,259 € 3,457 € 3,665
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 281,505 € 278,808 € 276,108 € 273,405 € 270,698 € 267,989 € 265,277 € 262,563 € 259,845

€ 153,129 € 152,538 € 151,944 € 151,347 € 150,747 € 150,144 € 149,539 € 148,930 € 148,319
€ 10,460 € 11,270 € 12,081 € 12,891 € 13,701 € 14,512 € 15,322 € 16,132 € 16,943
€ 10,460 € 11,270 € 12,081 € 12,891 € 13,701 € 14,512 € 15,322 € 16,132 € 16,943
€ 117,916.67 € 115,000.00 € 112,083.33 € 109,166.67 ### € 103,333.33 ### ### ###
-€ 11,658 -€ 10,141 -€ 7,824 -€ 4,670 -€ 640 € 4,308 € 11,922 € 22,097 € 30,101

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 62,412 -€ 61,658 -€ 60,141 -€ 57,824 -€ 54,670 -€ 50,640 -€ 45,692 -€ 38,078 -€ 27,903

€ 753 € 1,517 € 2,317 € 3,154 € 4,030 € 4,948 € 7,614 € 10,174 € 8,005
€ 311,064 € 277,919 € 277,748 € 278,422 € 279,981 € 284,171 € 290,885 € 298,814 € 304,594
ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19 mag-19 giu-19
€ 12,695 € 13,295 € 7,340 € 7,142 € 7,671 € 9,412 € 12,423 € 11,618 €0
€ 121,293 € 125,326 € 137,037 € 140,943 € 144,933 € 149,011 € 153,181 € 162,600 € 184,078

€ 30,509 € 32,035 € 33,636 € 35,318 € 37,084 € 38,938 € 40,885 € 42,930 € 45,076
€ 90,783 € 93,292 € 103,401 € 105,625 € 107,848 € 110,072 € 112,296 € 119,671 € 134,546
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 € 4,456
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 26,258 € 27,571 € 28,949 € 30,397 € 31,917 € 33,513 € 35,188 € 36,948 € 38,795

€ 26,258 € 27,571 € 28,949 € 30,397 € 31,917 € 33,513 € 35,188 € 36,948 € 38,795
€ 79,000 € 78,167 € 77,333 € 76,500 € 75,667 € 74,833 € 74,000 € 73,167 € 72,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 21,000 € 21,833 € 22,667 € 23,500 € 24,333 € 25,167 € 26,000 € 26,833 € 27,667
€ 17,333 € 18,000 € 18,667 € 19,333 € 20,000 € 20,667 € 21,333 € 22,000 € 22,667
€ 3,667 € 3,833 € 4,000 € 4,167 € 4,333 € 4,500 € 4,667 € 4,833 € 5,000
€ 72,218 € 75,155 € 78,140 € 78,737 € 79,334 € 79,930 € 80,527 € 81,124 € 81,720

€ 75,885 € 78,988 € 82,140 € 83,301 € 84,462 € 85,622 € 86,783 € 87,944 € 89,104
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
€ 55,885 € 58,988 € 62,140 € 63,301 € 64,462 € 65,622 € 66,783 € 67,944 € 69,104
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 3,667 € 3,833 € 4,000 € 4,564 € 5,128 € 5,692 € 6,256 € 6,820 € 7,384
€ 2,750 € 2,875 € 3,000 € 3,125 € 3,250 € 3,375 € 3,500 € 3,625 € 3,750
€0 €0 €0 € 397 € 795 € 1,192 € 1,589 € 1,987 € 2,384
€ 917 € 958 € 1,000 € 1,042 € 1,083 € 1,125 € 1,167 € 1,208 € 1,250
€ 311,464 € 319,514 € 328,801 € 333,719 € 339,521 € 346,699 € 355,319 € 365,456 € 376,926
ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19 mag-19 giu-19
€0 €0 €0 €0 €0 €0 €0 €0 € 10,882
€0 €0 €0 €0 €0 €0 €0 €0 € 10,882
€ 15,165 € 15,709 € 27,419 € 28,443 € 29,072 € 29,733 € 30,426 € 31,154 € 20,779

€ 10,183 € 10,497 € 10,827 € 11,173 € 11,536 € 11,918 € 12,319 € 12,740 € 13,181
€ 10,183 € 10,497 € 10,827 € 11,173 € 11,536 € 11,918 € 12,319 € 12,740 € 13,181
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,098 € 1,098 € 1,098 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523
€ 3,884 € 4,113 € 4,354 € 4,607 € 4,873 € 5,151 € 5,444 € 5,752 € 6,074
€ 3,884 € 4,113 € 4,354 € 4,607 € 4,873 € 5,151 € 5,444 € 5,752 € 6,074
€0 €0 € 11,140 € 11,140 € 11,140 € 11,140 € 11,140 € 11,140 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 257,124 € 254,400 € 251,673 € 249,166 € 246,656 € 246,227 € 245,794 € 245,358 € 244,919

€ 147,704 € 147,087 € 146,466 € 145,842 € 145,216 € 144,586 € 143,954 € 143,318 € 142,679
€ 17,753 € 18,563 € 19,374 € 20,407 € 21,440 € 22,474 € 23,507 € 24,540 € 25,574
€ 17,753 € 18,563 € 19,374 € 20,407 € 21,440 € 22,474 € 23,507 € 24,540 € 25,574
### ### € 85,833.33 € 82,916.67 € 80,000.00 € 79,166.67 € 78,333.33 € 77,500.00 € 76,666.67
€ 39,175 € 49,406 € 49,708 € 56,109 € 63,793 € 70,739 € 79,099 € 88,943 € 100,346

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 19,899 -€ 10,825 -€ 594 -€ 292 € 6,109 € 13,793 € 20,739 € 29,099 € 38,943

€ 9,074 € 10,231 € 302 € 6,401 € 7,683 € 6,946 € 8,360 € 9,844 € 11,402
€ 311,464 € 319,514 € 328,801 € 333,719 € 339,521 € 346,699 € 355,319 € 365,456 € 376,926
lug-19 ago-19 set-19 ott-19 nov-19 dic-19 gen-20 feb-20 mar-20
€0 € 5,100 € 15,486 € 27,576 € 34,769 € 40,372 € 54,216 € 69,802 € 86,501
€ 188,555 € 193,146 € 197,854 € 202,687 € 214,334 € 218,447 € 226,320 € 232,416 € 238,512

€ 47,330 € 49,696 € 52,181 € 54,790 € 57,530 € 60,406 € 63,427 € 64,695 € 65,989
€ 136,769 € 138,993 € 141,217 € 143,441 € 145,664 € 158,041 € 162,893 € 167,721 € 172,523
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 4,456 € 4,456 € 4,456 € 4,456 € 11,140 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 40,735 € 42,771 € 44,910 € 47,156 € 49,513 € 51,989 € 53,029 € 54,089 € 55,171

€ 40,735 € 42,771 € 44,910 € 47,156 € 49,513 € 51,989 € 53,029 € 54,089 € 55,171
€ 71,500 € 70,667 € 69,833 € 69,000 € 68,167 € 67,333 € 66,500 € 65,667 € 64,833

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 28,500 € 29,333 € 30,167 € 31,000 € 31,833 € 32,667 € 33,500 € 34,333 € 35,167
€ 23,333 € 24,000 € 24,667 € 25,333 € 26,000 € 26,667 € 27,333 € 28,000 € 28,667
€ 5,167 € 5,333 € 5,500 € 5,667 € 5,833 € 6,000 € 6,167 € 6,333 € 6,500
€ 82,317 € 82,913 € 83,510 € 84,107 € 84,703 € 85,300 € 85,896 € 86,493 € 87,090

€ 90,265 € 91,426 € 92,586 € 93,747 € 94,908 € 96,068 € 97,229 € 98,389 € 99,550
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
€ 70,265 € 71,426 € 72,586 € 73,747 € 74,908 € 76,068 € 77,229 € 78,389 € 79,550
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 7,948 € 8,512 € 9,076 € 9,640 € 10,204 € 10,768 € 11,332 € 11,897 € 12,461
€ 3,875 € 4,000 € 4,125 € 4,250 € 4,375 € 4,500 € 4,625 € 4,750 € 4,875
€ 2,782 € 3,179 € 3,576 € 3,974 € 4,371 € 4,768 € 5,166 € 5,563 € 5,961
€ 1,292 € 1,333 € 1,375 € 1,417 € 1,458 € 1,500 € 1,542 € 1,583 € 1,625
€ 383,107 € 394,597 € 411,594 € 430,524 € 451,487 € 463,441 € 485,961 € 508,467 € 532,108
lug-19 ago-19 set-19 ott-19 nov-19 dic-19 gen-20 feb-20 mar-20
€ 3,663 €0 €0 €0 €0 €0 €0 €0 €0
€ 3,663 €0 €0 €0 €0 €0 €0 €0 €0
€ 21,581 € 22,424 € 23,309 € 24,239 € 25,215 € 59,491 € 60,363 € 60,460 € 60,915

€ 13,645 € 14,132 € 14,644 € 15,181 € 15,745 € 16,337 € 16,958 € 16,863 € 17,122
€ 13,645 € 14,132 € 14,644 € 15,181 € 15,745 € 16,337 € 16,958 € 16,863 € 17,122
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,523 € 1,528 € 1,534 € 1,539
€ 6,413 € 6,769 € 7,143 € 7,535 € 7,947 € 8,380 € 8,625 € 8,812 € 9,002
€ 6,413 € 6,769 € 7,143 € 7,535 € 7,947 € 8,380 € 8,625 € 8,812 € 9,002
€0 €0 €0 €0 €0 € 33,251 € 33,251 € 33,251 € 33,251
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 244,477 € 244,032 € 243,584 € 243,133 € 242,678 € 242,220 € 242,599 € 242,981 € 243,367

€ 142,037 € 141,392 € 140,744 € 140,092 € 139,438 € 138,780 € 138,119 € 137,455 € 136,787
€ 26,607 € 27,640 € 28,674 € 29,707 € 30,741 € 31,774 € 32,814 € 33,860 € 34,913
€ 26,607 € 27,640 € 28,674 € 29,707 € 30,741 € 31,774 € 32,814 € 33,860 € 34,913
€ 75,833.33 € 75,000.00 € 74,166.67 € 73,333.33 € 72,500.00 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67
€ 113,384 € 128,140 € 144,700 € 163,153 € 183,594 € 161,730 € 182,998 € 205,025 € 227,825

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 50,346 € 63,384 € 78,140 € 94,700 € 113,153 € 133,594 € 111,730 € 132,998 € 155,025

€ 13,038 € 14,756 € 16,560 € 18,453 € 20,441 -€ 21,864 € 21,268 € 22,026 € 22,800
€ 383,107 € 394,597 € 411,594 € 430,524 € 451,487 € 463,441 € 485,961 € 508,467 € 532,108
€ 106,853 € 128,058 € 91,624 € 114,587 € 138,456 € 163,248 € 188,983 € 189,044 € 209,221
€ 241,737 € 244,906 € 273,274 € 276,326 € 279,320 € 282,253 € 285,125 € 314,570 € 280,425

€ 67,309 € 68,655 € 70,028 € 71,429 € 72,857 € 74,314 € 75,801 € 77,317 € 78,863
€ 174,429 € 176,251 € 185,489 € 187,141 € 188,706 € 190,182 € 191,568 € 192,862 € 201,562
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 € 17,757 € 17,757 € 17,757 € 17,757 € 17,757 € 44,392 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 56,275 € 57,400 € 58,548 € 59,719 € 60,913 € 62,132 € 63,374 € 64,642 € 65,935

€ 56,275 € 57,400 € 58,548 € 59,719 € 60,913 € 62,132 € 63,374 € 64,642 € 65,935
€ 64,000 € 63,167 € 62,333 € 61,500 € 60,667 € 59,833 € 59,000 € 58,167 € 57,333

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000 € 100,000
€ 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000 € 80,000
€ 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000 € 20,000
€ 36,000 € 36,833 € 37,667 € 38,500 € 39,333 € 40,167 € 41,000 € 41,833 € 42,667
€ 29,333 € 30,000 € 30,667 € 31,333 € 32,000 € 32,667 € 33,333 € 34,000 € 34,667
€ 6,667 € 6,833 € 7,000 € 7,167 € 7,333 € 7,500 € 7,667 € 7,833 € 8,000
€ 87,686 € 88,283 € 88,879 € 89,476 € 90,073 € 90,669 € 91,266 € 91,862 € 92,459

€ 100,711 € 101,871 € 103,032 € 104,193 € 105,353 € 106,514 € 107,675 € 108,835 € 109,996
€ 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000 € 15,000
€ 80,711 € 81,871 € 83,032 € 84,193 € 85,353 € 86,514 € 87,675 € 88,835 € 89,996
€ 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000 € 5,000
€ 13,025 € 13,589 € 14,153 € 14,717 € 15,281 € 15,845 € 16,409 € 16,973 € 17,537
€ 5,000 € 5,125 € 5,250 € 5,375 € 5,500 € 5,625 € 5,750 € 5,875 € 6,000
€ 6,358 € 6,755 € 7,153 € 7,550 € 7,947 € 8,345 € 8,742 € 9,139 € 9,537
€ 1,667 € 1,708 € 1,750 € 1,792 € 1,833 € 1,875 € 1,917 € 1,958 € 2,000
€ 556,551 € 581,813 € 574,659 € 601,609 € 629,428 € 658,135 € 687,748 € 718,285 € 705,373
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 61,379 € 61,853 € 29,084 € 29,577 € 30,079 € 30,591 € 31,114 € 31,647 € 73,345

€ 17,387 € 17,656 € 17,931 € 18,212 € 18,498 € 18,790 € 19,088 € 19,391 € 19,701
€ 17,387 € 17,656 € 17,931 € 18,212 € 18,498 € 18,790 € 19,088 € 19,391 € 19,701
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 1,545 € 1,550 € 1,556 € 1,562 € 1,568 € 1,574 € 1,581 € 1,587 € 1,594
€ 9,196 € 9,394 € 9,596 € 9,802 € 10,013 € 10,227 € 10,446 € 10,669 € 10,896
€ 9,196 € 9,394 € 9,596 € 9,802 € 10,013 € 10,227 € 10,446 € 10,669 € 10,896
€ 33,251 € 33,251 €0 €0 €0 €0 €0 €0 € 41,154
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 243,756 € 244,149 € 244,545 € 244,945 € 245,350 € 245,758 € 246,170 € 246,587 € 247,008

€ 136,117 € 135,443 € 134,766 € 134,085 € 133,401 € 132,714 € 132,024 € 131,330 € 130,633
€ 35,973 € 37,039 € 38,113 € 39,194 € 40,282 € 41,377 € 42,480 € 43,590 € 44,708
€ 35,973 € 37,039 € 38,113 € 39,194 € 40,282 € 41,377 € 42,480 € 43,590 € 44,708
€ 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67 € 71,666.67
€ 251,415 € 275,811 € 301,029 € 327,086 € 354,000 € 381,786 € 410,464 € 440,051 € 385,020

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 177,825 € 201,415 € 225,811 € 251,029 € 277,086 € 304,000 € 331,786 € 360,464 € 390,051

€ 23,590 € 24,396 € 25,218 € 26,057 € 26,913 € 27,787 € 28,678 € 29,587 -€ 55,031
€ 556,551 € 581,813 € 574,659 € 601,609 € 629,428 € 658,135 € 687,748 € 718,285 € 705,373
OK OK OK OK OK OK OK €0 €0
VIEW
CASH FLOW gen-17 feb-17 mar-17 apr-17
Reddito Operativo -€ 9,728 -€ 10,646 -€ 10,053 -€ 9,406
- Accantonamento TFR ed Altri Fondi € 669 € 621 € 573 € 525
- AmmortamentI € 3,667 € 1,000 € 1,000 € 1,000
1° MARGINE -€ 5,392 -€ 9,024 -€ 8,479 -€ 7,880
Variazione Circolante Netto -€ 30,770 -€ 2,778 -€ 4,500 -€ 3,267

- Variazione Crediti v/clienti -€ 6,893 €0 -€ 689 -€ 758
- Variazione Erario Iva -€ 26,349 € 370 € 478 € 596
- Variazione Rim. Merci, Mat. Prime, Suss., Semilav. -€ 5,650 -€ 565 -€ 622 -€ 684
- Variazione Fornitori Commerciali € 6,612 €0 -€ 1,083 € 163
- Variazione Fornitori Immobilizzazioni €0 €0 €0 €0
- Variazione Impiegati c/stipendi € 417 -€ 2,583 -€ 2,583 -€ 2,583
- Variazione enti previdenziali, ass.li € 1,093 €0 €0 €0
- Variazione altri debiti €0 €0 €0 €0
- Variazione Ratei e Risconti attivi €0 €0 €0 €0
- Variazione Ratei e Risconti passivi €0 €0 €0 €0
CASH FLOW DELLA GESTIONE CARATTERISTICA -€ 36,162 -€ 11,802 -€ 12,979 -€ 11,147
Investimenti/Disinvestimenti -€ 122,030 -€ 2,078 -€ 2,126 -€ 2,174

- Investimenti -€ 122,030 -€ 2,078 -€ 2,126 -€ 2,174
1) Materiali -€ 122,030 -€ 2,078 -€ 2,126 -€ 2,174
2) Immateriali
CASH FLOW OPERAZIONALE -€ 158,193 -€ 13,880 -€ 15,105 -€ 13,321
Variazione debiti A m/l termine € 160,135 € 183 -€ 885 -€ 284

- Mutui e Finanziamenti € 160,000 €0 -€ 1,115 -€ 563
- Utilizzo TFR € 135 € 183 € 231 € 279
- Contributi €0 €0 €0 €0
- Oneri finanziari €0 -€ 779 -€ 779 -€ 773

- Gestione straordinaria €0 €0 €0 €0
- Imposte di competenza €0 €0 €0 €0
- Variazione erario c/Imposte e ritenute
- Variazione debiti tributari €0 €0 €0 €0
Variazione Capitale Netto €0 €0 € 50,000 €0

- Capitale Sociale €0 €0 € 50,000 €0
- Riserva Legale €0 €0 €0 €0
- Altre Riserve €0 €0 €0 €0
- Distribuzione Utili €0 €0 €0
CASH FLOW (VARIAZIONE LIQUIDITA' A BREVE) € 1,942 -€ 14,477 € 33,231 -€ 14,379
Flusso Cassa Finale € 1,942 -€ 14,477 € 33,231 -€ 14,379

Saldo Banca € 1,942 -€ 12,535 € 20,697 € 6,318
-€ 8,698 -€ 7,925 -€ 7,080 -€ 6,154 -€ 5,141 -€ 4,031 -€ 2,816 -€ 1,483 -€ 1,415
€ 477 € 429 € 381 € 333 € 285 € 237 € 189 € 141 € 99
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
-€ 7,221 -€ 6,496 -€ 5,698 -€ 4,821 -€ 3,856 -€ 2,794 -€ 1,626 -€ 341 -€ 316
-€ 8,265 -€ 13,263 -€ 3,260 -€ 3,257 -€ 3,254 -€ 3,251 -€ 3,247 -€ 10,793 -€ 2,461

-€ 834 -€ 917 -€ 1,009 -€ 1,110 -€ 1,221 -€ 1,343 -€ 1,478 -€ 1,625 -€ 1,788
€ 726 € 869 € 1,026 € 1,199 € 1,389 € 1,599 € 1,829 € 2,082 € 2,253
-€ 752 -€ 827 -€ 910 -€ 1,001 -€ 1,101 -€ 1,211 -€ 1,332 -€ 1,465 -€ 806
€ 179 € 197 € 216 € 238 € 262 € 288 € 317 € 348 € 383
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 7,583 -€ 12,583 -€ 2,583 -€ 2,583 -€ 2,583 -€ 2,583 -€ 2,583 -€ 10,133 -€ 2,508
€0 €0 €0 €0 €0 €0 €0 €0 €5
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 15,486 -€ 19,758 -€ 8,958 -€ 8,078 -€ 7,110 -€ 6,045 -€ 4,873 -€ 11,135 -€ 2,777
-€ 2,222 -€ 2,270 -€ 2,318 -€ 2,366 -€ 2,414 -€ 2,462 -€ 2,510 -€ 2,558 -€ 2,616

-€ 2,222 -€ 2,270 -€ 2,318 -€ 2,366 -€ 2,414 -€ 2,462 -€ 2,510 -€ 2,558 -€ 2,616
-€ 2,222 -€ 2,270 -€ 2,318 -€ 2,366 -€ 2,414 -€ 2,462 -€ 2,510 -€ 2,558 -€ 2,616
-€ 17,708 -€ 22,028 -€ 11,276 -€ 10,444 -€ 9,524 -€ 8,507 -€ 7,384 -€ 13,693 -€ 5,393
€ 74,761 -€ 194 -€ 149 -€ 103 -€ 58 -€ 13 € 32 € 77 € 123

-€ 566 -€ 569 -€ 571 -€ 574 -€ 577 -€ 580 -€ 583 -€ 585 -€ 588
€ 327 € 375 € 423 € 471 € 519 € 567 € 615 € 663 € 711
€ 75,000 €0 €0 €0 €0 €0 €0 €0 €0
-€ 771 -€ 768 -€ 765 -€ 762 -€ 760 -€ 757 -€ 754 -€ 751 -€ 748

€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€ 56,282 -€ 22,990 -€ 12,190 -€ 11,310 -€ 10,342 -€ 9,277 -€ 8,105 -€ 14,367 -€ 6,018
€ 56,282 -€ 22,990 -€ 12,190 -€ 11,310 -€ 10,342 -€ 9,277 -€ 8,105 -€ 14,367 -€ 6,018

€ 62,600 € 39,610 € 27,420 € 16,109 € 5,768 -€ 3,509 -€ 11,615 -€ 25,982 -€ 32,000
-€ 654 € 143 € 977 € 1,850 € 2,765 € 3,723 € 4,726 € 5,778 € 6,879 € 8,033
€ 50 €2 -€ 47 -€ 96 -€ 145 -€ 193 -€ 242 -€ 291 -€ 340 -€ 388
€ 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000 € 1,000
€ 396 € 1,144 € 1,930 € 2,754 € 3,620 € 4,530 € 5,484 € 6,487 € 7,539 € 8,645
-€ 1,902 -€ 1,660 -€ 1,583 -€ 6,576 -€ 11,491 -€ 3,032 -€ 4,491 -€ 4,590 -€ 4,694 -€ 4,803
-€ 983 -€ 1,032 -€ 1,084 -€ 1,138 -€ 1,195 -€ 1,255 -€ 1,318 -€ 1,384 -€ 1,453 -€ 1,525
€ 2,401 € 2,556 € 2,719 € 2,891 € 3,070 € 1,554 € 198 € 208 € 218 € 229
-€ 846 -€ 889 -€ 933 -€ 980 -€ 1,029 -€ 1,080 -€ 1,134 -€ 1,191 -€ 1,250 -€ 1,313
€ 35 € 213 € 223 € 234 € 246 € 258 € 271 € 285 € 299 € 314
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 2,508 -€ 2,508 -€ 2,508 -€ 7,583 -€ 12,583 -€ 2,508 -€ 2,508 -€ 2,508 -€ 2,508 -€ 2,508
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 1,505 -€ 516 € 347 -€ 3,822 -€ 7,870 € 1,498 € 994 € 1,897 € 2,845 € 3,841
-€ 2,665 -€ 2,714 -€ 2,762 -€ 2,811 -€ 2,860 -€ 2,909 -€ 2,957 -€ 3,006 -€ 3,055 -€ 3,103
-€ 2,665 -€ 2,714 -€ 2,762 -€ 2,811 -€ 2,860 -€ 2,909 -€ 2,957 -€ 3,006 -€ 3,055 -€ 3,103
-€ 2,665 -€ 2,714 -€ 2,762 -€ 2,811 -€ 2,860 -€ 2,909 -€ 2,957 -€ 3,006 -€ 3,055 -€ 3,103
-€ 4,170 -€ 3,230 -€ 2,416 -€ 6,633 -€ 10,730 -€ 1,410 -€ 1,964 -€ 1,109 -€ 209 € 738
€ 75,169 € 215 € 261 € 306 € 352 € 398 € 444 € 490 € 535 € 581
-€ 591 -€ 594 -€ 597 -€ 600 -€ 603 -€ 606 -€ 609 -€ 612 -€ 615 -€ 618
€ 760 € 809 € 858 € 906 € 955 € 1,004 € 1,052 € 1,101 € 1,150 € 1,199
€ 75,000 €0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 745 -€ 742 -€ 740 -€ 737 -€ 734 -€ 731 -€ 728 -€ 725 -€ 722 -€ 719
€0 €0 €0 €0 €0 € 1,705 € 3,259 € 35 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€ 70,253 -€ 3,757 -€ 2,894 -€ 7,063 -€ 11,112 -€ 38 € 1,011 -€ 1,309 -€ 396 € 600
€ 70,253 -€ 3,757 -€ 2,894 -€ 7,063 -€ 11,112 -€ 38 € 1,011 -€ 1,309 -€ 396 € 600

€ 38,254 € 34,496 € 31,602 € 24,538 € 13,427 € 13,389 € 14,400 € 13,091 € 12,695 € 13,295
dic-18 gen-19 feb-19 mar-19 apr-19 mag-19 giu-19 lug-19 ago-19
€ 9,242 € 4,197 € 5,477 € 6,820 € 8,231 € 9,712 € 11,267 € 12,900 € 14,614
-€ 437 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127 -€ 127
€ 1,000 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397
€ 9,805 € 5,467 € 6,747 € 8,090 € 9,501 € 10,982 € 12,537 € 14,170 € 15,884
-€ 12,519 -€ 4,329 -€ 4,880 -€ 5,013 -€ 5,153 -€ 10,450 -€ 18,104 -€ 5,614 -€ 5,784

-€ 1,602 -€ 1,682 -€ 1,766 -€ 1,854 -€ 1,947 -€ 2,044 -€ 2,146 -€ 2,254 -€ 2,366
€ 241 € 253 € 266 € 279 € 293 € 307 € 323 € 339 € 356
-€ 1,379 -€ 1,447 -€ 1,520 -€ 1,596 -€ 1,676 -€ 1,759 -€ 1,847 -€ 1,940 -€ 2,037
€ 330 € 346 € 363 € 382 € 401 € 421 € 442 € 464 € 487
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 10,109 -€ 2,224 -€ 2,224 -€ 2,224 -€ 2,224 -€ 7,375 -€ 14,875 -€ 2,224 -€ 2,224
€0 € 425 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 2,714 € 1,138 € 1,866 € 3,077 € 4,348 € 531 -€ 5,567 € 8,555 € 10,100
-€ 3,152 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161

-€ 3,152 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
-€ 3,152 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
-€ 5,866 -€ 22 € 706 € 1,916 € 3,187 -€ 629 -€ 6,728 € 7,395 € 8,940
€ 627 € 537 € 534 € 531 € 528 € 525 € 522 € 519 € 516

-€ 621 -€ 624 -€ 627 -€ 630 -€ 633 -€ 636 -€ 639 -€ 642 -€ 645
€ 1,247 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 716 -€ 713 -€ 710 -€ 707 -€ 704 -€ 701 -€ 698 -€ 694 -€ 691

€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 11,140 €0 €0 €0 €0 €0 €0 €0 €0
€ 11,140 €0 €0 €0 €0 €0 -€ 15,596 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0
-€ 5,955 -€ 198 € 530 € 1,740 € 3,011 -€ 805 -€ 22,500 € 7,219 € 8,764
-€ 5,955 -€ 198 € 530 € 1,740 € 3,011 -€ 805 -€ 22,500 € 7,219 € 8,764

€ 7,340 € 7,142 € 7,671 € 9,412 € 12,423 € 11,618 -€ 10,882 -€ 3,663 € 5,100
set-19 ott-19 nov-19 dic-19 gen-20 feb-20 mar-20 apr-20
€ 16,414 € 18,305 € 20,289 € 22,374 € 21,943 € 22,699 € 23,469 € 24,256
-€ 127 -€ 127 -€ 127 -€ 127 -€ 121 -€ 114 -€ 108 -€ 101
€ 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397
€ 17,685 € 19,575 € 21,560 € 23,644 € 23,220 € 23,982 € 24,759 € 25,552
-€ 5,962 -€ 6,149 -€ 6,345 -€ 16,704 -€ 8,040 -€ 7,060 -€ 6,723 -€ 3,865

-€ 2,485 -€ 2,609 -€ 2,740 -€ 2,876 -€ 3,020 -€ 1,269 -€ 1,294 -€ 1,320
€ 374 € 392 € 412 € 433 € 246 € 187 € 190 € 194
-€ 2,139 -€ 2,246 -€ 2,358 -€ 2,476 -€ 1,040 -€ 1,061 -€ 1,082 -€ 1,103
€ 511 € 537 € 564 € 592 € 622 -€ 95 € 259 € 264
€0 €0 €0 €0 €0 €0 €0 €0
-€ 2,224 -€ 2,224 -€ 2,224 -€ 12,377 -€ 4,852 -€ 4,827 -€ 4,802 -€ 1,905
€0 €0 €0 €0 €5 €5 €5 €6
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 11,722 € 13,426 € 15,214 € 6,939 € 15,180 € 16,922 € 18,036 € 21,688
-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161

-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
€ 10,562 € 12,265 € 14,054 € 5,779 € 14,020 € 15,762 € 16,875 € 20,527
€ 512 € 509 € 506 € 503 € 500 € 496 € 493 € 490

-€ 648 -€ 651 -€ 655 -€ 658 -€ 661 -€ 664 -€ 667 -€ 671
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€0 €0 €0 €0 €0 €0 €0 €0
-€ 688 -€ 685 -€ 682 -€ 679 -€ 676 -€ 672 -€ 669 -€ 666

€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 -€ 44,392 €0 €0 €0 €0
€0 €0 -€ 6,684 € 44,392 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 10,386 € 12,089 € 7,194 € 5,603 € 13,844 € 15,586 € 16,700 € 20,351
€ 10,386 € 12,089 € 7,194 € 5,603 € 13,844 € 15,586 € 16,700 € 20,351

€ 15,486 € 27,576 € 34,769 € 40,372 € 54,216 € 69,802 € 86,501 € 106,853
€ 25,058 € 25,877 € 26,713 € 27,566 € 28,436 € 29,324 € 30,230 € 31,154
-€ 94 -€ 87 -€ 80 -€ 73 -€ 65 -€ 58 -€ 50 -€ 42
€ 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397 € 1,397
€ 26,362 € 27,188 € 28,031 € 28,890 € 29,768 € 30,663 € 31,577 € 32,509
-€ 3,821 -€ 11,276 -€ 3,731 -€ 3,685 -€ 3,639 -€ 3,592 -€ 3,544 -€ 10,996

-€ 1,346 -€ 1,373 -€ 1,401 -€ 1,429 -€ 1,457 -€ 1,486 -€ 1,516 -€ 1,546
€ 198 € 202 € 206 € 210 € 214 € 219 € 223 € 227
-€ 1,125 -€ 1,148 -€ 1,171 -€ 1,194 -€ 1,218 -€ 1,243 -€ 1,267 -€ 1,293
€ 270 € 275 € 281 € 286 € 292 € 298 € 304 € 310
€0 €0 €0 €0 €0 €0 €0 €0
-€ 1,822 -€ 9,238 -€ 1,652 -€ 1,565 -€ 1,476 -€ 1,386 -€ 1,294 -€ 8,701
€6 €6 €6 €6 €6 €6 €6 €7
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 22,541 € 15,911 € 24,299 € 25,205 € 26,129 € 27,071 € 28,033 € 21,513
-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161

-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
-€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161 -€ 1,161
€ 21,380 € 14,751 € 23,139 € 24,044 € 24,968 € 25,911 € 26,872 € 20,353
€ 487 € 483 € 480 € 477 € 474 € 470 € 467 € 463

-€ 674 -€ 677 -€ 680 -€ 684 -€ 687 -€ 690 -€ 694 -€ 697
€ 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161 € 1,161
€0 €0 €0 €0 €0 €0 €0 €0
-€ 663 -€ 659 -€ 656 -€ 653 -€ 649 -€ 646 -€ 643 -€ 639

€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 -€ 85,546
€0 -€ 51,008 €0 €0 €0 €0 -€ 26,635 € 85,546
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0
€ 21,205 -€ 36,433 € 22,963 € 23,869 € 24,792 € 25,735 € 61 € 20,177
€ 21,205 -€ 36,433 € 22,963 € 23,869 € 24,792 € 25,735 € 61 € 20,177

€ 128,058 € 91,624 € 114,587 € 138,456 € 163,248 € 188,983 € 189,044 € 209,221
VIEW
STATO PATRIMONIALE 2017 2018
Attivo
Cassa e Banca €0 € 7,340
Crediti esegibili nell'esercizio € 157,615 € 137,037

- Crediti v/clienti € 17,879 € 33,636
- Impiegati c/stipendi € 50,550 € 103,401
- Enti Previd. ed Assistenziali €0 €0
1) Credito v/INPS e INAIL €0 €0
- Erario c/acc. Imposte e Ritenute €0 €0
- Erario Iva € 14,186 €0
1) Riporto Iva a Credito € 14,186 €0
2) IVA a credito acquisti €0 €0
- Ratei e Risconti Attivi €0 €0
1) Ratei attivi €0 €0
2) Risconti attivi €0 €0
- Crediti per Contributi € 75,000 €0
Rim. Merci, Mat. Prime, Suss., Semilav. € 16,120 € 28,949

- Rimanenze prodotti in corso di lavorazione, semilavorati e finiti € 16,120 € 28,949
- Rimanenze materie prime, sussidiare di consumo e merci €0 €0
Immobilizzazioni Materiali € 87,333 € 77,333

- Immobili €0 €0
- Impianti Macchinari e Attrezzature € 100,000 € 100,000
1) Impianti e macchinari € 80,000 € 80,000
2) Attrezzature industriali e commerciali € 20,000 € 20,000
- F.di Amm. Impianti Macch. Attrezzature € 12,667 € 22,667
1) F.do amm.to Impianti e macchinari € 10,667 € 18,667
2) F.do amm.to Attrezzature ind.li e com.li € 2,000 € 4,000
Immobilizzazioni immateriali € 45,530 € 78,140

- Altri Costi Pluriennali € 47,530 € 82,140
1) Costi d'impianto e ampliamento € 15,000 € 15,000
2) Ricerca& Sviluppo € 27,530 € 62,140
3) Altre immobilizzazioni immateriali € 5,000 € 5,000
- F.di Amm. Imm.ni immateriali € 2,000 € 4,000
1) F.do amm.to Costi d'impianto e ampliamento € 1,500 € 3,000
2) F.do amm.to Ricerca& Sviluppo €0 €0
3) F.do amm.to Altre immobilizzazioni immateriali € 500 € 1,000
TOTALE ATTIVO € 306,599 € 328,801
Passivo
Banche a breve termine € 25,982 €0
- Banche e Depositi postali € 25,982 €0
Debiti Correnti € 8,829 € 27,419

- Fornitori € 7,736 € 10,827
1) Commerciali € 7,736 € 10,827
2) Immobilizzazioni €0 €0
- Impiegati c/stipendi €0 €0
- Enti Previd., Assistenziali, Ritenute personale € 1,093 € 1,098
- Erario Iva €0 € 4,354
1) IVA a debito vendite €0 € 4,354
- Debiti tributari €0 € 11,140
Debito a m/lungo termine € 284,200 € 251,673
' - Mutui e Finanziamenti € 153,717 € 146,466
- Fondo TFR € 9,650 € 19,374
1) Aumento fondo per acc.ti € 9,650 € 19,374
- Contributi Fondo Perduto e C/gestione € 120,833 € 85,833
Capitale Netto -€ 12,412 € 49,708

- Capitale Sociale € 50,000 € 50,000
- Riserva Legale €0 €0
- Altre Riserve €0 €0
1) Riserva statutaria €0 €0
2) Altre Riserve €0 €0
3) Riserva Ammortamenti anticipati €0 €0
- Utile a nuovo -€ 62,412
- Risultato di Esercizio -€ 62,412 € 62,120
TOTALE PASSIVO € 306,599 € 328,801
CONTROLLO €0 €0
2019 2020
€ 40,372 € 209,221
€ 218,447 € 280,425
€ 60,406 € 78,863
€ 158,041 € 201,562
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
€ 51,989 € 65,935
€ 51,989 € 65,935
€0 €0
€ 67,333 € 57,333
€0 €0
€ 100,000 € 100,000
€ 80,000 € 80,000
€ 20,000 € 20,000
€ 32,667 € 42,667
€ 26,667 € 34,667
€ 6,000 € 8,000
€ 85,300 € 92,459
€ 96,068 € 109,996
€ 15,000 € 15,000
€ 76,068 € 89,996
€ 5,000 € 5,000
€ 10,768 € 17,537
€ 4,500 € 6,000
€ 4,768 € 9,537
€ 1,500 € 2,000
€ 463,441 € 705,373
€0 €0
€0 €0
€ 59,491 € 73,345
€ 16,337 € 19,701
€ 16,337 € 19,701
€0 €0
€0 €0
€ 1,523 € 1,594
€ 8,380 € 10,896
€ 8,380 € 10,896
€ 33,251 € 41,154
€ 242,220 € 247,008
€ 138,780 € 130,633
€ 31,774 € 44,708
€ 31,774 € 44,708
€ 71,667 € 71,667
€ 161,730 € 385,020
€ 50,000 € 50,000
€0 €0
€0 €0
€0 €0
€0 €0
€0 €0
-€ 292 € 111,730
€ 112,022 € 223,290
€ 463,441 € 705,373
€0 €0
VIEW
CONTO ECONOMICO 2017 2018 2019 2020
- Fatturato € 120,821 € 285,535 € 512,780 € 763,215
- Fatturato € 120,821 € 269,415 € 483,831 € 711,226
- Magazzino Iniziale € 0.00 € 16,120.11 € 28,949.40 € 51,988.96
- Magazzino Finale € 16,120 € 28,949 € 51,989 € 65,935
Valore della Produzione € 136,941.31 € 282,244.40 € 506,870.40 € 725,171.87
Acuqisti Materie prime € 26,904 € 55,450 € 99,580 € 142,467
Costi Fissi € 38,400 € 38,400 € 38,400 € 38,400

Altre spese €0 €0 €0 €0
Spese di pubblicità e promozioni € 6,000 € 6,000 € 6,000 € 6,000
Compensi Amministratori €0 €0 €0 €0
Spese di trasporto €0 €0 €0 €0
Lavorazioni presso terzi €0 €0 €0 €0
Consulenze tecnico-produttive € 1,200 € 1,200 € 1,200 € 1,200
Manutenzioni industriali € 1,200 € 1,200 € 1,200 € 1,200
Servizi vari €0 €0 €0 €0
Provvigioni €0 €0 €0 €0
Noleggi € 18,000 € 18,000 € 18,000 € 18,000
Traffico dati €0 €0 €0 €0
Spese varie € 3,600 € 3,600 € 3,600 € 3,600
Royalties €0 €0 €0 €0
Consulenze legali, fiscali, notarili, ecc… € 3,600 € 3,600 € 3,600 € 3,600
Altre consulenze €0 €0 €0 €0
Utenze € 2,400 € 2,400 € 2,400 € 2,400
Affitti e locazioni passive €0 €0 €0 €0
Spese amministrative € 1,200 € 1,200 € 1,200 € 1,200
Premi assicurativi € 1,200 € 1,200 € 1,200 € 1,200
Ammortamenti € 14,667 € 12,000 € 16,768 € 16,768

ammortamenti immateriali € 12,667 € 10,000 € 14,768 € 14,768
ammortamenti materiali € 2,000 € 2,000 € 2,000 € 2,000
Costo del Personale € 140,131 € 134,348 € 201,523 € 210,810

5) costi del personale dipendente € 135,266 € 136,376 € 203,051 € 211,803
6) accantonamento al TFR € 4,866 -€ 2,028 -€ 1,528 -€ 993
REDDITO OPERATIVO -€ 83,160 € 42,047 € 150,599 € 316,726
Gestione straordinaria € 29,167 € 40,000 € 14,167 €0

Gestione finaziaria -€ 8,418 -€ 8,787 -€ 8,352 -€ 7,890
- Oneri Finanziari a breve termine €0 €0 €0 €0
- Oneri Finanziari a medio/lungo termine € 8,418 € 8,787 € 8,352 € 7,890
- Proventi Finanziari €0 €0 €0 €0
REDDITO ANTEIMPOSTE -€ 62,412 € 73,260 € 156,414 € 308,836
IRES €0 € 11,140 € 44,392 € 85,546

Irap €0 €0 €0 €0
REDDITO NETTO -€ 62,412 € 62,120 € 112,022 € 223,290
VIEW
CASH FLOW 2017 2018 2019
Reddito Operativo -€ 83,160 € 42,047 € 150,599
- Accantonamento TFR ed Altri Fondi € 4,866 -€ 2,028 -€ 1,528
- AmmortamentI € 14,667 € 12,000 € 16,768
1° MARGINE -€ 63,628 € 52,019 € 165,840
Variazione Circolante Netto -€ 89,906 -€ 59,802 -€ 94,489

- Variazione Crediti v/clienti -€ 17,879 -€ 15,758 -€ 26,770
- Variazione Erario Iva -€ 14,186 € 18,540 € 4,025
- Variazione Rim. Merci, Mat. Prime, Suss., Semilav. -€ 16,120 -€ 12,829 -€ 23,040
- Variazione Fornitori Commerciali € 7,736 € 3,091 € 5,510
- Variazione Fornitori Immobilizzazioni €0 €0 €0
- Variazione Impiegati c/stipendi -€ 50,550 -€ 52,851 -€ 54,640
- Variazione enti previdenziali, ass.li € 1,093 €5 € 425
- Variazione altri debiti €0 €0 €0
- Variazione Ratei e Risconti attivi €0 €0 €0
- Variazione Ratei e Risconti passivi €0 €0 €0
CASH FLOW DELLA GESTIONE CARATTERISTICA -€ 153,534 -€ 7,783 € 71,350
Investimenti/Disinvestimenti -€ 147,530 -€ 34,610 -€ 13,928

- Investimenti -€ 147,530 -€ 34,610 -€ 13,928
1) Materiali -€ 147,530 -€ 34,610 -€ 13,928
2) Immateriali €0 €0 €0
CASH FLOW OPERAZIONALE -€ 301,065 -€ 42,393 € 57,423
Variazione debiti A m/l termine € 233,501 € 79,501 € 6,242

- Mutui e Finanziamenti € 153,717 -€ 7,251 -€ 7,686
- Utilizzo TFR € 4,784 € 11,752 € 13,928
- Contributi € 75,000 € 75,000 €0
- Oneri finanziari -€ 8,418 -€ 8,787 -€ 8,352

- Gestione straordinaria €0 € 5,000 €0
- Imposte di competenza €0 -€ 11,140 -€ 44,392
- Variazione erario c/Imposte e ritenute €0 €0 €0
- Variazione debiti tributari €0 € 11,140 € 22,111
Variazione Capitale Netto € 50,000 €0 €0

- Capitale Sociale € 50,000 €0 €0
- Riserva Legale €0 €0 €0
- Altre Riserve €0 €0 €0
- Distribuzione Utili €0 €0 €0
CASH FLOW (VARIAZIONE LIQUIDITA' A BREVE) -€ 25,982 € 33,322 € 33,032
Compensi Amministratore €0 €0 €0
Saldo Banca -€ 25,982 € 7,340 € 40,372

2020
€ 316,726
-€ 993
€ 16,768
€ 332,501
-€ 69,972
-€ 18,457
€ 2,516
-€ 13,946
€ 3,365
€0
-€ 43,521
€ 71
€0
€0
€0
€ 262,530
-€ 13,928
-€ 13,928
-€ 13,928
€0
€ 248,602
€ 5,780
-€ 8,147
€ 13,928
€0
-€ 7,890
€0
-€ 85,546
€0
€ 7,902
€0
€0
€0
€0
€0
€ 168,849
€0
€ 209,221
VIEW
Con la Modifica Legge Bilancio 2
Importo Socio € 10,000

% Partecipazione Socio 10%
2,017
Cash Flow Operazionale - 301,064.52 €
Cash Flow Operazionale Socio - 30,106.45 €
Flusso per detrazione Imposta 4,000.00 €
Cash Flow Operazionale Socio Finale - 26,106.45 €
- 26,106.45 €
Numero anni 8
TIR 27%
Payback Period 3
1
2
3
4
5
6
7
8
9
10
la Modifica Legge Bilancio 2019 la detrazione è stata portata al 40%
2,018 2,019 2,020 2,021 2,022 2,023

- 42,392.88 € 35,142.15 € 170,958.60 € 170,958.60 € 170,958.60 € 170,958.60 €
- 4,239.29 € 3,514.21 € 17,095.86 € 17,095.86 € 17,095.86 € 17,095.86 €
- € - € - € - € - € - €
- 4,239.29 € 3,514.21 € 17,095.86 € 17,095.86 € 17,095.86 € 17,095.86 €
- 30,345.74 € - 26,831.53 € - 9,735.67 € 7,360.19 € 24,456.05 € 41,551.91 €

2,024 2,025 2,026
170,958.60 € 170,958.60 € 170,958.60 €
17,095.86 € 17,095.86 € 17,095.86 €
- € - € - €
17,095.86 € 17,095.86 € 17,095.86 €
58,647.77 € 75,743.64 € 92,839.50 €

VIEW
RICLASSIFICAZION SP 2,017 2,018
ATTIVITA
Blocco 1 : Attività Fisse € 132,864 € 155,474
Blocco 2 : Attività Correnti € 157,615 € 144,377
TOTALE € 290,479 € 299,851
PASSIVITA'
Blocco 3 : Capitale Proprio -€ 12,412 € 49,708
Blocco 4 : Debiti a medio lungo termine € 284,200 € 251,673
Blocco 5 : Passività correnti € 34,810 € 27,419
TOTALE € 306,599 € 328,801
RICLASSIFICAZIONE CE 2,017 2,018
Blocco 1 Produzione € 136,941 € 282,244

Blocco 2 Costi della Produzione € 65,304 € 93,850
1° Margine ->Valore aggiunto (Blocco 1 – Blocco 2): € 71,638 € 188,395
Blocco 3 Costo del Lavoro € 140,131 € 134,348

2° Margine -> Margine Operativo Lordo -€ 68,494 € 54,047
Blocco 4 Ammortamenti e accantonamenti € 14,667 € 12,000

3° Margine -> Reddito Operativo (Ebit) -€ 83,160 € 42,047
Blocco 5 Saldo gestione finanziaria € 8,418 € 8,787

4° Margine -> Reddito Corrente -€ 91,578 € 33,260
Blocco 6 Saldo gestione straordinaria -€ 29,167 -€ 40,000

5° Margine -> Reddito prima delle imposte -€ 62,412 € 73,260
Blocco 7 Imposte ed onere tributari € 0 € 11,140

6° Margine -> Risultato netto -€ 62,412 € 62,120
Indicatori di Redditività 2,017 2,018

ROI -31% 14%
ROE 502.8% 125.0%
Indicatori di Liquidità 2,017 2,018
Capitale circolante netto € 122,804 € 116,958

Current ratio 4.53 5.27
2,019 2,020
€ 152,633 € 149,792
€ 258,819 € 489,646
€ 411,452 € 639,438
€ 161,730 € 385,020
€ 242,220 € 247,008
€ 59,491 € 73,345
€ 463,441 € 705,373
2,019 2,020
€ 506,870 € 725,172
€ 137,980 € 180,867
€ 368,891 € 544,304
€ 201,523 € 210,810
€ 167,367 € 333,495
€ 16,768 € 16,768
€ 150,599 € 316,726
€ 8,352 € 7,890
€ 142,247 € 308,836
-€ 14,167 €0
€ 156,414 € 308,836
€ 44,392 € 85,546
€ 112,022 € 223,290
2,019 2,020
37% 50%
69.3% 58.0%
2,019 2,020
€ 199,329 € 416,301
4.35 6.68

Business Plan Start Up Innovative 2019-3-1

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Business Plan Start Up Innovative 2019-3-1

Caricato da

Copyright:

Formati disponibili

realizzato da : Gianluca Imperiale

INPUT ELABORATI REPORT

Andamento Finanziario gen-17 feb-17 mar-17 apr-17 mag-17

Variazione Finanziaria Mese € 1,942 -€ 14,477 € 33,231 -€ 14,379 -€ 18,718

Saldo Iniziale Banca € - € 1,942 -€ 12,535 € 20,697 € 6,318

€ 8,248 € 33,983 € 34,044

mese iniziale anno avvio gen-17

Aliquota Iva Vendite 22%

Aliquota Irap 3.9%

Giorni Dilazione Clienti 30

Giorni giacenza media magazzino 30

Importo Contributo € 100,000

Anni amm.to Investimenti

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17

Liquidazione Contributo € 50,000

Credito X Contributi €0 €0 € 100,000 € 100,000 € 50,000 € 50,000

Risconto Attivo CE €0 €0 € 833 € 833 € 833 € 833

Risconto Attivo SP €0 €0 € 99,167 € 98,333 € 97,500 € 96,667

Importo Contributo € 50,000

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17

Liquidazione Contributo € 25,000

Credito X Contributi €0 €0 € 50,000 € 50,000 € 25,000 € 25,000

Risconto Attivo CE €0 €0 € 2,083 € 2,083 € 2,083 € 2,083

Risconto Attivo SP €0 €0 € 47,917 € 45,833 € 43,750 € 41,667

€ 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 € 50,000 €0 €0 €0

€ 25,000 € 25,000 € 25,000 € 25,000 € 25,000 € 25,000 € 25,000 €0 €0 €0

feb-17 mar-17 apr-17 mag-17 giu-17 lug-17 ago-17 set-17 ott-17

nov-17 dic-17 gen-18 feb-18 mar-18 apr-18 mag-18 giu-18 lug-18

ago-18 set-18 ott-18 nov-18 dic-18 gen-19 feb-19 mar-19 apr-19

mag-19 giu-19 lug-19 ago-19 set-19 ott-19 nov-19 dic-19 gen-20

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

€ 500 € 500 € 500 € 500 € 500 € 500 € 6,000 € 6,000 € 6,000

lug-20 ago-20 set-20 ott-20 nov-20 dic-20

lug-20 ago-20 set-20 ott-20 nov-20 dic-20 2,017 2,018 2,019

lug-20 ago-20 set-20 ott-20 nov-20 dic-20 2,017 2,018 2,019

Impianto di Produzione Impianti e Macchinari NO NO

Pagamenti (comprensivi IVA) Tipologia

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

gen-17 feb-17 mar-17 apr-17 mag-17 giu-17 lug-17

ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18

ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18

ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18

ago-17 set-17 ott-17 nov-17 dic-17 gen-18 feb-18 mar-18 apr-18

Tasso di interesse effettivo mensile 0.49%

Rata (quota capitale + oneri finanziari) mensile € 1,336

Tasso di interesse effettivo mensile 0.08%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%

Rata (quota capitale + oneri finanziari) mensile €0

Tasso di interesse effettivo mensile 0.72%