შექმენით ახალი შიტი, დაარქვით თქვენი სახელი ახა

პირველი ამოცანის მიხედვით ააგეთ სესხის ამორტიზ

შექმენით ახალი შიტი, დაარქვით თქვენი სახელი ახა
NPV შიტზე არსებული მონაცემების მიხედვით გამოიან
TOTAL შიტზე ყვითელ უჯრებში შეგიძლიათ ცვალოთ თ
რქვით თქვენი სახელი ახალ შიტზე დაიანგარიშეთ ყოველთვიური გადასახადი შემდეგი პირობებისათვის : სესხის მოცულ
ით ააგეთ სესხის ამორტიზაციის ცხრილი
რქვით თქვენი სახელი ახალ შიტზე დაიანგარიშეთ ყოველთვიური გადასახადი შემდეგი პირობებისათვის : სესხის მოცულ
ცემების მიხედვით გამოიანგარიშეთ ინვესტიცისი NPV. 40000 არის Initial cost of investment, ხოლო სხვა მონაცემები კი გახლ
ში შეგიძლიათ ცვალოთ თანამშრომლები, მწვანე უჯრაში გამოიანგარიშეთ ამ ორ თანამშრომლებს შორის მდგომი სხვა
ბებისათვის : სესხის მოცულობა - 132000, სესხის ხანგრძლივობა - 18 წელი , სესხის საპროცენტო განაკვეთი 5.8%.

ბებისათვის : სესხის მოცულობა - 52000, სესხის ხანგრძლივობა - 19 წელი , სესხის საპროცენტო განაკვეთი 6.8% ფუქნციის დ
ო სხვა მონაცემები კი გახლავთ Return from 1-5 year-ს. გაითვალისწინეთ რომ მოცემული პერიოდები არ არის თანაბარი
ლებს შორის მდგომი სხვა თანამშრომლების TRANSFER ჯამი
განაკვეთი 5.8%.

განაკვეთი 6.8% ფუქნციის დახმარებით მიიღეთ M23 უჯრაში სესხის არსებობის მეორე ნახევარში გადახდილი პროცენტი
დები არ არის თანაბარი
ში გადახდილი პროცენტის სრული მოცულობა
Pv 132000
Nper 18
Rate 5.80%

$985.98 PMT

N თანხა PMT IPmT PPMT ნაშთი

1 132000 $985.98 $638.00 $347.98 $131,652.02
2 $131,652.02 $985.98 $636.32 $349.67 $131,302.35
3 $131,302.35 $985.98 $634.63 $351.36 $130,951.00
4 $130,951.00 $985.98 $632.93 $353.05 $130,597.94
5 $130,597.94 $985.98 $631.22 $354.76 $130,243.18
6 $130,243.18 $985.98 $629.51 $356.47 $129,886.71
7 $129,886.71 $985.98 $627.79 $358.20 $129,528.51
8 $129,528.51 $985.98 $626.05 $359.93 $129,168.58
9 $129,168.58 $985.98 $624.31 $361.67 $128,806.91
10 $128,806.91 $985.98 $622.57 $363.42 $128,443.50
11 $128,443.50 $985.98 $620.81 $365.17 $128,078.32
12 $128,078.32 $985.98 $619.05 $366.94 $127,711.39
13 $127,711.39 $985.98 $617.27 $368.71 $127,342.68
14 $127,342.68 $985.98 $615.49 $370.49 $126,972.18
15 $126,972.18 $985.98 $613.70 $372.28 $126,599.90
16 $126,599.90 $985.98 $611.90 $374.08 $126,225.81
17 $126,225.81 $985.98 $610.09 $375.89 $125,849.92
18 $125,849.92 $985.98 $608.27 $377.71 $125,472.21
19 $125,472.21 $985.98 $606.45 $379.53 $125,092.68
20 $125,092.68 $985.98 $604.61 $381.37 $124,711.31
21 $124,711.31 $985.98 $602.77 $383.21 $124,328.10
22 $124,328.10 $985.98 $600.92 $385.06 $123,943.03
23 $123,943.03 $985.98 $599.06 $386.93 $123,556.11
24 $123,556.11 $985.98 $597.19 $388.80 $123,167.31
25 $123,167.31 $985.98 $595.31 $390.67 $122,776.64
26 $122,776.64 $985.98 $593.42 $392.56 $122,384.08
27 $122,384.08 $985.98 $591.52 $394.46 $121,989.62
28 $121,989.62 $985.98 $589.62 $396.37 $121,593.25
29 $121,593.25 $985.98 $587.70 $398.28 $121,194.97
30 $121,194.97 $985.98 $585.78 $400.21 $120,794.76
31 $120,794.76 $985.98 $583.84 $402.14 $120,392.62
32 $120,392.62 $985.98 $581.90 $404.09 $119,988.53
33 $119,988.53 $985.98 $579.94 $406.04 $119,582.49
34 $119,582.49 $985.98 $577.98 $408.00 $119,174.49
35 $119,174.49 $985.98 $576.01 $409.97 $118,764.52
36 $118,764.52 $985.98 $574.03 $411.95 $118,352.56
37 $118,352.56 $985.98 $572.04 $413.95 $117,938.62
38 $117,938.62 $985.98 $570.04 $415.95 $117,522.67
39 $117,522.67 $985.98 $568.03 $417.96 $117,104.72
40 $117,104.72 $985.98 $566.01 $419.98 $116,684.74
41 $116,684.74 $985.98 $563.98 $422.01 $116,262.73
42 $116,262.73 $985.98 $561.94 $424.05 $115,838.68
43 $115,838.68 $985.98 $559.89 $426.10 $115,412.59
44 $115,412.59 $985.98 $557.83 $428.16 $114,984.43
45 $114,984.43 $985.98 $555.76 $430.23 $114,554.21
46 $114,554.21 $985.98 $553.68 $432.30 $114,121.90
47 $114,121.90 $985.98 $551.59 $434.39 $113,687.51
48 $113,687.51 $985.98 $549.49 $436.49 $113,251.02
49 $113,251.02 $985.98 $547.38 $438.60 $112,812.41
50 $112,812.41 $985.98 $545.26 $440.72 $112,371.69
51 $112,371.69 $985.98 $543.13 $442.85 $111,928.84
52 $111,928.84 $985.98 $540.99 $444.99 $111,483.84
53 $111,483.84 $985.98 $538.84 $447.14 $111,036.70
54 $111,036.70 $985.98 $536.68 $449.31 $110,587.39
55 $110,587.39 $985.98 $534.51 $451.48 $110,135.91
56 $110,135.91 $985.98 $532.32 $453.66 $109,682.25
57 $109,682.25 $985.98 $530.13 $455.85 $109,226.40
58 $109,226.40 $985.98 $527.93 $458.06 $108,768.35
59 $108,768.35 $985.98 $525.71 $460.27 $108,308.08
60 $108,308.08 $985.98 $523.49 $462.49 $107,845.58
61 $107,845.58 $985.98 $521.25 $464.73 $107,380.85
62 $107,380.85 $985.98 $519.01 $466.98 $106,913.88
63 $106,913.88 $985.98 $516.75 $469.23 $106,444.64
64 $106,444.64 $985.98 $514.48 $471.50 $105,973.14
65 $105,973.14 $985.98 $512.20 $473.78 $105,499.36
66 $105,499.36 $985.98 $509.91 $476.07 $105,023.29
67 $105,023.29 $985.98 $507.61 $478.37 $104,544.92
68 $104,544.92 $985.98 $505.30 $480.68 $104,064.24
69 $104,064.24 $985.98 $502.98 $483.01 $103,581.24
70 $103,581.24 $985.98 $500.64 $485.34 $103,095.89
71 $103,095.89 $985.98 $498.30 $487.69 $102,608.21
72 $102,608.21 $985.98 $495.94 $490.04 $102,118.16
73 $102,118.16 $985.98 $493.57 $492.41 $101,625.75
74 $101,625.75 $985.98 $491.19 $494.79 $101,130.96
75 $101,130.96 $985.98 $488.80 $497.18 $100,633.78
76 $100,633.78 $985.98 $486.40 $499.59 $100,134.19
77 $100,134.19 $985.98 $483.98 $502.00 $99,632.19
78 $99,632.19 $985.98 $481.56 $504.43 $99,127.76
79 $99,127.76 $985.98 $479.12 $506.87 $98,620.90
80 $98,620.90 $985.98 $476.67 $509.32 $98,111.58
81 $98,111.58 $985.98 $474.21 $511.78 $97,599.80
82 $97,599.80 $985.98 $471.73 $514.25 $97,085.55
 83 $97,085.55 $985.98 $469.25 $516.74 $96,568.82
84 $96,568.82 $985.98 $466.75 $519.23 $96,049.58
85 $96,049.58 $985.98 $464.24 $521.74 $95,527.84
86 $95,527.84 $985.98 $461.72 $524.27 $95,003.57
87 $95,003.57 $985.98 $459.18 $526.80 $94,476.77
88 $94,476.77 $985.98 $456.64 $529.35 $93,947.43
89 $93,947.43 $985.98 $454.08 $531.90 $93,415.52
90 $93,415.52 $985.98 $451.51 $534.47 $92,881.05
91 $92,881.05 $985.98 $448.93 $537.06 $92,343.99
92 $92,343.99 $985.98 $446.33 $539.65 $91,804.34
93 $91,804.34 $985.98 $443.72 $542.26 $91,262.08
94 $91,262.08 $985.98 $441.10 $544.88 $90,717.19
95 $90,717.19 $985.98 $438.47 $547.52 $90,169.68
96 $90,169.68 $985.98 $435.82 $550.16 $89,619.51
97 $89,619.51 $985.98 $433.16 $552.82 $89,066.69
98 $89,066.69 $985.98 $430.49 $555.49 $88,511.20
99 $88,511.20 $985.98 $427.80 $558.18 $87,953.02
100 $87,953.02 $985.98 $425.11 $560.88 $87,392.14
101 $87,392.14 $985.98 $422.40 $563.59 $86,828.55
102 $86,828.55 $985.98 $419.67 $566.31 $86,262.24
103 $86,262.24 $985.98 $416.93 $569.05 $85,693.19
104 $85,693.19 $985.98 $414.18 $571.80 $85,121.39
105 $85,121.39 $985.98 $411.42 $574.56 $84,546.83
106 $84,546.83 $985.98 $408.64 $577.34 $83,969.49
107 $83,969.49 $985.98 $405.85 $580.13 $83,389.36
108 $83,389.36 $985.98 $403.05 $582.93 $82,806.42
109 $82,806.42 $985.98 $400.23 $585.75 $82,220.67
110 $82,220.67 $985.98 $397.40 $588.58 $81,632.09
111 $81,632.09 $985.98 $394.56 $591.43 $81,040.66
112 $81,040.66 $985.98 $391.70 $594.29 $80,446.37
113 $80,446.37 $985.98 $388.82 $597.16 $79,849.21
114 $79,849.21 $985.98 $385.94 $600.05 $79,249.17
115 $79,249.17 $985.98 $383.04 $602.95 $78,646.22
116 $78,646.22 $985.98 $380.12 $605.86 $78,040.36
117 $78,040.36 $985.98 $377.20 $608.79 $77,431.57
118 $77,431.57 $985.98 $374.25 $611.73 $76,819.84
119 $76,819.84 $985.98 $371.30 $614.69 $76,205.16
120 $76,205.16 $985.98 $368.32 $617.66 $75,587.50
121 $75,587.50 $985.98 $365.34 $620.64 $74,966.85
122 $74,966.85 $985.98 $362.34 $623.64 $74,343.21
123 $74,343.21 $985.98 $359.33 $626.66 $73,716.55
124 $73,716.55 $985.98 $356.30 $629.69 $73,086.87
125 $73,086.87 $985.98 $353.25 $632.73 $72,454.14
126 $72,454.14 $985.98 $350.19 $635.79 $71,818.35
127 $71,818.35 $985.98 $347.12 $638.86 $71,179.49
128 $71,179.49 $985.98 $344.03 $641.95 $70,537.54
129 $70,537.54 $985.98 $340.93 $645.05 $69,892.49
130 $69,892.49 $985.98 $337.81 $648.17 $69,244.32
131 $69,244.32 $985.98 $334.68 $651.30 $68,593.01
132 $68,593.01 $985.98 $331.53 $654.45 $67,938.56
133 $67,938.56 $985.98 $328.37 $657.61 $67,280.95
134 $67,280.95 $985.98 $325.19 $660.79 $66,620.16
135 $66,620.16 $985.98 $322.00 $663.99 $65,956.17
136 $65,956.17 $985.98 $318.79 $667.20 $65,288.98
137 $65,288.98 $985.98 $315.56 $670.42 $64,618.56
138 $64,618.56 $985.98 $312.32 $673.66 $63,944.90
139 $63,944.90 $985.98 $309.07 $676.92 $63,267.98
140 $63,267.98 $985.98 $305.80 $680.19 $62,587.79
141 $62,587.79 $985.98 $302.51 $683.48 $61,904.32
142 $61,904.32 $985.98 $299.20 $686.78 $61,217.54
143 $61,217.54 $985.98 $295.88 $690.10 $60,527.44
144 $60,527.44 $985.98 $292.55 $693.43 $59,834.01
145 $59,834.01 $985.98 $289.20 $696.79 $59,137.22
146 $59,137.22 $985.98 $285.83 $700.15 $58,437.07
147 $58,437.07 $985.98 $282.45 $703.54 $57,733.53
148 $57,733.53 $985.98 $279.05 $706.94 $57,026.59
149 $57,026.59 $985.98 $275.63 $710.35 $56,316.24
150 $56,316.24 $985.98 $272.20 $713.79 $55,602.45
151 $55,602.45 $985.98 $268.75 $717.24 $54,885.21
152 $54,885.21 $985.98 $265.28 $720.70 $54,164.51
153 $54,164.51 $985.98 $261.80 $724.19 $53,440.32
154 $53,440.32 $985.98 $258.29 $727.69 $52,712.63
155 $52,712.63 $985.98 $254.78 $731.21 $51,981.43
156 $51,981.43 $985.98 $251.24 $734.74 $51,246.69
157 $51,246.69 $985.98 $247.69 $738.29 $50,508.40
158 $50,508.40 $985.98 $244.12 $741.86 $49,766.54
159 $49,766.54 $985.98 $240.54 $745.44 $49,021.09
160 $49,021.09 $985.98 $236.94 $749.05 $48,272.04
161 $48,272.04 $985.98 $233.31 $752.67 $47,519.37
162 $47,519.37 $985.98 $229.68 $756.31 $46,763.07
163 $46,763.07 $985.98 $226.02 $759.96 $46,003.11
164 $46,003.11 $985.98 $222.35 $763.63 $45,239.47
165 $45,239.47 $985.98 $218.66 $767.33 $44,472.15
166 $44,472.15 $985.98 $214.95 $771.03 $43,701.11
167 $43,701.11 $985.98 $211.22 $774.76 $42,926.35
168 $42,926.35 $985.98 $207.48 $778.51 $42,147.84
169 $42,147.84 $985.98 $203.71 $782.27 $41,365.58
170 $41,365.58 $985.98 $199.93 $786.05 $40,579.53
171 $40,579.53 $985.98 $196.13 $789.85 $39,789.68
172 $39,789.68 $985.98 $192.32 $793.67 $38,996.01
173 $38,996.01 $985.98 $188.48 $797.50 $38,198.51
174 $38,198.51 $985.98 $184.63 $801.36 $37,397.15
175 $37,397.15 $985.98 $180.75 $805.23 $36,591.92
176 $36,591.92 $985.98 $176.86 $809.12 $35,782.80
177 $35,782.80 $985.98 $172.95 $813.03 $34,969.77
178 $34,969.77 $985.98 $169.02 $816.96 $34,152.80
179 $34,152.80 $985.98 $165.07 $820.91 $33,331.89
180 $33,331.89 $985.98 $161.10 $824.88 $32,507.01
181 $32,507.01 $985.98 $157.12 $828.87 $31,678.15
182 $31,678.15 $985.98 $153.11 $832.87 $30,845.28
183 $30,845.28 $985.98 $149.09 $836.90 $30,008.38
184 $30,008.38 $985.98 $145.04 $840.94 $29,167.43
185 $29,167.43 $985.98 $140.98 $845.01 $28,322.43
186 $28,322.43 $985.98 $136.89 $849.09 $27,473.34
187 $27,473.34 $985.98 $132.79 $853.20 $26,620.14
188 $26,620.14 $985.98 $128.66 $857.32 $25,762.82
189 $25,762.82 $985.98 $124.52 $861.46 $24,901.36
190 $24,901.36 $985.98 $120.36 $865.63 $24,035.73
191 $24,035.73 $985.98 $116.17 $869.81 $23,165.92
192 $23,165.92 $985.98 $111.97 $874.01 $22,291.91
193 $22,291.91 $985.98 $107.74 $878.24 $21,413.67
194 $21,413.67 $985.98 $103.50 $882.48 $20,531.18
195 $20,531.18 $985.98 $99.23 $886.75 $19,644.43
196 $19,644.43 $985.98 $94.95 $891.04 $18,753.40
197 $18,753.40 $985.98 $90.64 $895.34 $17,858.06
198 $17,858.06 $985.98 $86.31 $899.67 $16,958.39
199 $16,958.39 $985.98 $81.97 $904.02 $16,054.37
200 $16,054.37 $985.98 $77.60 $908.39 $15,145.98
201 $15,145.98 $985.98 $73.21 $912.78 $14,233.21
202 $14,233.21 $985.98 $68.79 $917.19 $13,316.02
203 $13,316.02 $985.98 $64.36 $921.62 $12,394.39
204 $12,394.39 $985.98 $59.91 $926.08 $11,468.32
205 $11,468.32 $985.98 $55.43 $930.55 $10,537.76
206 $10,537.76 $985.98 $50.93 $935.05 $9,602.71
207 $9,602.71 $985.98 $46.41 $939.57 $8,663.14
208 $8,663.14 $985.98 $41.87 $944.11 $7,719.03
209 $7,719.03 $985.98 $37.31 $948.67 $6,770.36
210 $6,770.36 $985.98 $32.72 $953.26 $5,817.10
211 $5,817.10 $985.98 $28.12 $957.87 $4,859.23
212 $4,859.23 $985.98 $23.49 $962.50 $3,896.73
213 $3,896.73 $985.98 $18.83 $967.15 $2,929.58
214 $2,929.58 $985.98 $14.16 $971.82 $1,957.76
215 $1,957.76 $985.98 $9.46 $976.52 $981.24
216 $981.24 $985.98 $4.74 $981.24 $0.00
PV 52000
nper 19
rate 6.80%
PMT $406.84
cumipmt 12283.9
 0.08

3/30/2019 -40000
3/30/2019 8000
4/9/2019 9200
4/12/2019 10000
7/1/2019 12000
7/12/2019 14500

XNPV 13105.73
TRANSFER NAME
8852 Adam Leonard
9390 Ahmed Barr Adam Leonard Kelsie Sanders
9707 Alec Acevedo
9070 Alexa Silva
2081 Althea Navarro
2364 Amal Pittman 314931
8307 Amena David
6288 Amena Oneil
9942 Amery Griffith
7811 Amity Benson
3439 Ariana Stafford
4261 Arthur Summers
6771 Aubrey Berger
6848 Avye Buckner
7469 Barry Rowland
2968 Bree Ramos
3421 Caesar Hewitt
7435 Celeste Chandler
7350 Celeste Rosales
6808 Cheryl Henry
7955 Chiquita Campbell
8842 Cora Hardy
4555 Craig Leach
8981 Cullen Golden
8559 Dennis Brennan
6246 Dennis Glover
7146 Denton Gomez
1445 Derek Flores
5079 Derek Medina
6325 Destiny French
4298 Dieter Warner
2909 Dillon Church
5730 Eleanor Mcfarland
1232 Eliana Brock
4780 Evan Rojas
4464 Fatima Vaughan
1968 Garrett Hanson
7902 Geraldine Hyde
8317 Gisela Avery
4830 Hadassah Robbins
7044 Harding Griffin
2191 Harrison Le
5289 Hayfa Richardson
8168 Heather Hoffman
3142 Illiana Roberts
2915 Imani Holden
8000 Iris Camacho
7104 Isadora Lindsay
6591 Jarrod Britt
6732 Jasmine Day
9109 Jillian Hester
3442 Jillian Lyons
3196 Joan Velazquez
8715 John Cross
8907 Kelsie Sanders
9434 Kim Ingram
7185 Kimberley Richard
9163 Kitra Atkinson
1696 Kyla Dennis
1115 Laith Tyson
5391 Leonard Rhodes
4590 Leonard Stewart
5829 Lila Jones
9372 Mia Cortez
3636 Moana Hammond
1944 Myra Conrad
8011 Naida Walter
1598 Nathan Oneill
4698 Nathaniel Newton
3720 Nehru Henson
9734 Nero Baldwin
5228 Nicholas Morton
7814 Nina Hodges
6386 Noelani Gill
4894 Nolan Emerson
2308 Olympia Sharpe
4886 Ori Hatfield
3242 Orla Olson
4528 Philip Reid
1178 Piper Fox
6462 Portia Booker
3091 Portia Weiss
6812 Quinlan Faulkner
8360 Rajah Melton
1297 Rosalyn Poole
3768 Samuel Oneal
3921 Scarlet Gill
1692 Seth Travis
9800 Sonya Dominguez
9691 Sydney Graves
2735 Tad Hurst
3876 Tatum Mercer
6666 Tatyana Morris
3500 Theodore Cross
2813 Whoopi Reilly
6569 Wynter Whitley
8620 Xyla Cardenas
6434 Yen Richmond
1281 Yolanda Finch
1498 Yoshio Peterson