Sei sulla pagina 1di 27

www.bpexcel.

it

Input
Parametri
Vendite
Distinta Base
Gestione Magazzino
view

Numero Prodotti celle Input

mese iniziale Mar-13 mmm-aa

Anagrafica Prodotti Name


1 Prodotto 1 Pizza Margherita 1
2 Prodotto 2 Pizza Capricciosa 2
3 Prodotto 3 Pizza Boscaiola 3
4 Prodotto 4 Pizza 4 Stagioni 4
5 Prodotto 5 Suppli 5
6 Prodotto 6 Crocchette 6
7 Prodotto 7 7
8 Prodotto 8 8
9 Prodotto 9 9
10 Prodotto 10 10
11 Prodotto 11 11
12 Prodotto 12 12
13 Prodotto 13 13
14 Prodotto 14 14
15 Prodotto 15 15
16 Prodotto 16 16
17 Prodotto 17 17
18 Prodotto 18 18
19 Prodotto 19 19
20 Prodotto 20 20
Anagrafica Materie Prime Name Unità misura
Materia Prima 1 Farina Kg
Materia Prima 2 Semola Kg
Materia Prima 3 Olio Lt
Materia Prima 4 Mozzarella Kg
Materia Prima 5 Riso Kg
Materia Prima 6 Patate Kg
Materia Prima 7 Passato Pomodoro Lt
Materia Prima 8
Materia Prima 9
Materia Prima 10
Materia Prima 11
Materia Prima 12
Materia Prima 13
Materia Prima 14
Materia Prima 15
Materia Prima 16
Materia Prima 17
Materia Prima 18
Materia Prima 19
Materia Prima 20
view
inserire quantità necessaria per 1 prodotto rispetto all'unità di misura
Farina Semola Olio
Kg Lt Kg
Pizza Margherita 0.03 0.02 0.05
Pizza Capricciosa 0.03 0.02 0.05
Pizza Boscaiola 0.03 0.02 0.05
Pizza 4 Stagioni 0.03 0.02 0.05
Suppli 0.03 0.02 0.05
Crocchette 0.03 0.02 0.05
Mozzarella Riso Patate Passato Pomodoro
Kg Kg Lt
0.1 0.02 0.02 0.1
0.1 0.02 0.02 0.1
0.1 0.02 0.02 0.1
0.1 0.02 0.02 0.1
0.1 0.02 0.02 0.1
0.1 0.02 0.02 0.1
view
Quantità Iniziali Inserire incremento mensile
Prodotti Mar-13 Apr-13 May-13
Pizza Margherita 300 3%
Pizza Capricciosa 50 2%
Pizza Boscaiola 100 3%
Pizza 4 Stagioni 50 2%
Suppli 350 5%
Crocchette 250

Prodotti Mar-13 Apr-13 May-13


Pizza Margherita 300 309.00 309.00
Pizza Capricciosa 50 51.00 51.00
Pizza Boscaiola 100 103.00 103.00
Pizza 4 Stagioni 50 50.00 51.00
Suppli 350 350.00 368.00
Crocchette 250 250.00 250.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13
4%
2%

2%
5% 4%
2%

Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13


321.00 321.00 321.00 321.00 321.00 321.00 321.00
51.00 52.00 52.00 52.00 52.00 52.00 52.00
103.00 103.00 103.00 103.00 103.00 103.00 103.00
51.00 52.00 52.00 52.00 52.00 52.00 52.00
386.00 386.00 401.00 401.00 401.00 401.00 401.00
250.00 250.00 250.00 255.00 255.00 255.00 255.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14

Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14


321.00 321.00 321.00 321.00 321.00 321.00 321.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00
103.00 103.00 103.00 103.00 103.00 103.00 103.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00
401.00 401.00 401.00 401.00 401.00 401.00 401.00
255.00 255.00 255.00 255.00 255.00 255.00 255.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15


321.00 321.00 321.00 321.00 321.00 321.00 321.00 321.00 321.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00
103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00
401.00 401.00 401.00 401.00 401.00 401.00 401.00 401.00 401.00
255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16
321.00 321.00 321.00 321.00 321.00 321.00 321.00 321.00 321.00 321.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00
103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00
52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00 52.00
401.00 401.00 401.00 401.00 401.00 401.00 401.00 401.00 401.00 401.00
255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
view
celle input

Farina Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale 100
Rimanenze Iniziale 100 267.00 233.61 199.65 364.79 329.87
Comsumi in Kg 33.00 33.39 33.96 34.86 34.92 35.37
Acquisto in Kg 200 200
Rimanenza finale 267.00 233.61 199.65 364.79 329.87 294.50

Semola Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 178.00 155.74 133.10 109.86 86.58
Comsumi in Kg 22.00 22.26 22.64 23.24 23.28 23.58
Acquisto in Kg 200
Rimanenza finale 178.00 155.74 133.10 109.86 86.58 63.00

Olio Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale 200
Rimanenze Iniziale 200 645.00 589.35 532.75 474.65 416.45
Comsumi in Lt 55.00 55.65 56.60 58.10 58.20 58.95
Acquisto in Lt 500
Rimanenza finale 645.00 589.35 532.75 474.65 416.45 357.50

Mozzarella Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 390.00 278.70 165.50 49.30 -67.10
Comsumi in Kg 110.00 111.30 113.20 116.20 116.40 117.90
Acquisto in Kg 500
Rimanenza finale 390.00 278.70 165.50 49.30 -67.10 -185.00

Riso Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 478.00 455.74 433.10 409.86 386.58
Comsumi in Kg 22.00 22.26 22.64 23.24 23.28 23.58
Acquisto in Kg 500
Rimanenza finale 478.00 455.74 433.10 409.86 386.58 363.00

Patate Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 478.00 455.74 433.10 409.86 386.58
Comsumi in Kg 22.00 22.26 22.64 23.24 23.28 23.58
Acquisto in Kg 500
Rimanenza finale 478.00 455.74 433.10 409.86 386.58 363.00

Passato Pomodoro Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 390.00 278.70 165.50 49.30 -67.10
Comsumi in Lt 110.00 111.30 113.20 116.20 116.40 117.90
Acquisto in Lt 500
Rimanenza finale 390.00 278.70 165.50 49.30 -67.10 -185.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00
0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13
Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00

0 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13


Magazzino iniziale
Rimanenze Iniziale 0 0.00 0.00 0.00 0.00 0.00
Comsumi in 0.00 0.00 0.00 0.00 0.00 0.00
Acquisto in 500
Rimanenza finale 0.00 0.00 0.00 0.00 0.00 0.00
Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

294.50 358.98 323.46 287.94 252.42 216.90 181.38 245.86 210.34 174.82
35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52
100 100
358.98 323.46 287.94 252.42 216.90 181.38 245.86 210.34 174.82 139.30

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

63.00 139.32 115.64 91.96 68.28 44.60 20.92 97.24 73.56 49.88
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68
100 100
139.32 115.64 91.96 68.28 44.60 20.92 97.24 73.56 49.88 26.20

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

357.50 298.30 239.10 179.90 120.70 61.50 2.30 -56.90 -116.10 -175.30
59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20

298.30 239.10 179.90 120.70 61.50 2.30 -56.90 -116.10 -175.30 -234.50

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

-185.00 -303.40 -421.80 -540.20 -658.60 -777.00 -895.40 -1013.80 -1132.20 -1250.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-303.40 -421.80 -540.20 -658.60 -777.00 -895.40 -1013.80 -1132.20 -1250.60 -1369.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

363.00 339.32 315.64 291.96 268.28 244.60 220.92 197.24 173.56 149.88
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

339.32 315.64 291.96 268.28 244.60 220.92 197.24 173.56 149.88 126.20

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

363.00 339.32 315.64 291.96 268.28 244.60 220.92 197.24 173.56 149.88
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

339.32 315.64 291.96 268.28 244.60 220.92 197.24 173.56 149.88 126.20

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
-185.00 -303.40 -421.80 -540.20 -658.60 -777.00 -895.40 -1013.80 -1132.20 -1250.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-303.40 -421.80 -540.20 -658.60 -777.00 -895.40 -1013.80 -1132.20 -1250.60 -1369.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

139.30 103.78 68.26 132.74 97.22 61.70 26.18 -9.34 -44.86 -80.38
35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52
100 100
103.78 68.26 132.74 97.22 61.70 26.18 -9.34 -44.86 -80.38 -15.90

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

26.20 2.52 -21.16 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68
100 100
2.52 -21.16 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92 -10.60

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

-234.50 -293.70 -352.90 -412.10 -471.30 -530.50 -589.70 -648.90 -708.10 -767.30
59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20

-293.70 -352.90 -412.10 -471.30 -530.50 -589.70 -648.90 -708.10 -767.30 -826.50

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

-1369.00 -1487.40 -1605.80 -1724.20 -1842.60 -1961.00 -2079.40 -2197.80 -2316.20 -2434.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-1487.40 -1605.80 -1724.20 -1842.60 -1961.00 -2079.40 -2197.80 -2316.20 -2434.60 -2553.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

126.20 102.52 78.84 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

102.52 78.84 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92 -110.60

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

126.20 102.52 78.84 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

102.52 78.84 55.16 31.48 7.80 -15.88 -39.56 -63.24 -86.92 -110.60

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15
-1369.00 -1487.40 -1605.80 -1724.20 -1842.60 -1961.00 -2079.40 -2197.80 -2316.20 -2434.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-1487.40 -1605.80 -1724.20 -1842.60 -1961.00 -2079.40 -2197.80 -2316.20 -2434.60 -2553.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-15.90 -51.42 -86.94 -122.46 -157.98 -193.50 -129.02 -164.54 -200.06 -235.58
35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52 35.52
100
-51.42 -86.94 -122.46 -157.98 -193.50 -129.02 -164.54 -200.06 -235.58 -271.10

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-10.60 -34.28 -57.96 -81.64 -105.32 -129.00 -52.68 -76.36 -100.04 -123.72
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68
100
-34.28 -57.96 -81.64 -105.32 -129.00 -52.68 -76.36 -100.04 -123.72 -147.40

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-826.50 -885.70 -944.90 -1004.10 -1063.30 -1122.50 -1181.70 -1240.90 -1300.10 -1359.30
59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20 59.20

-885.70 -944.90 -1004.10 -1063.30 -1122.50 -1181.70 -1240.90 -1300.10 -1359.30 -1418.50

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-2553.00 -2671.40 -2789.80 -2908.20 -3026.60 -3145.00 -3263.40 -3381.80 -3500.20 -3618.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-2671.40 -2789.80 -2908.20 -3026.60 -3145.00 -3263.40 -3381.80 -3500.20 -3618.60 -3737.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-110.60 -134.28 -157.96 -181.64 -205.32 -229.00 -252.68 -276.36 -300.04 -323.72
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

-134.28 -157.96 -181.64 -205.32 -229.00 -252.68 -276.36 -300.04 -323.72 -347.40

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

-110.60 -134.28 -157.96 -181.64 -205.32 -229.00 -252.68 -276.36 -300.04 -323.72
23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68 23.68

-134.28 -157.96 -181.64 -205.32 -229.00 -252.68 -276.36 -300.04 -323.72 -347.40

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16
-2553.00 -2671.40 -2789.80 -2908.20 -3026.60 -3145.00 -3263.40 -3381.80 -3500.20 -3618.60
118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40 118.40

-2671.40 -2789.80 -2908.20 -3026.60 -3145.00 -3263.40 -3381.80 -3500.20 -3618.60 -3737.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Potrebbero piacerti anche