ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Kostnad:145,000 krResultat:448,346 kr
3
Egenkonsumtion:30%Kvarvarande lån:0.00 kr
4
Ränta2.5%Vinst:448,346 kr
5
Amortering20,000 krSnittavkastning:10.31%
6
7
8
ÅrFörsäljningBesparingOmsättningAmorteringLånRänta efter avdragAnläggningsvärdeKassaflödeKassaflöde (ack)UtvecklingUtveckling (%)
9
115,004 kr7,855 kr22,859 kr-20,000 kr-125,000 kr-2,538 kr140,167 kr321 kr321 kr15,488 kr10.68%
10
214,967 kr7,847 kr22,813 kr-20,000 kr-105,000 kr-2,188 kr135,333 kr626 kr947 kr31,280 kr21.57%
11
314,929 kr7,839 kr22,768 kr-20,000 kr-85,000 kr-1,838 kr130,500 kr931 kr1,878 kr47,378 kr32.67%
12
414,892 kr7,832 kr22,724 kr-20,000 kr-65,000 kr-1,488 kr125,667 kr1,236 kr3,114 kr63,781 kr43.99%
13
514,855 kr7,825 kr22,679 kr-20,000 kr-45,000 kr-1,138 kr120,833 kr1,542 kr4,656 kr80,489 kr55.51%
14
614,536 kr7,818 kr22,354 kr-20,000 kr-25,000 kr-788 kr116,000 kr1,566 kr6,222 kr97,222 kr67.05%
15
714,218 kr7,811 kr22,030 kr-20,000 kr-5,000 kr-438 kr111,167 kr1,592 kr7,814 kr113,981 kr78.61%
16
813,903 kr7,805 kr21,707 kr-5,000 kr0 kr-88 kr106,333 kr16,620 kr24,434 kr130,768 kr90.18%
17
913,588 kr7,799 kr21,387 kr0 kr0 kr0 kr101,500 kr21,387 kr45,821 kr147,321 kr101.60%
18
1013,275 kr7,793 kr21,068 kr0 kr0 kr0 kr96,667 kr21,068 kr66,889 kr163,556 kr112.80%
19
1112,964 kr7,787 kr20,751 kr0 kr0 kr0 kr91,833 kr20,751 kr87,640 kr179,474 kr123.77%
20
1212,654 kr7,782 kr20,436 kr0 kr0 kr0 kr87,000 kr20,436 kr108,076 kr195,076 kr134.54%
21
1312,346 kr7,776 kr20,122 kr0 kr0 kr0 kr82,167 kr20,122 kr128,198 kr210,365 kr145.08%
22
1412,039 kr7,772 kr19,810 kr0 kr0 kr0 kr77,333 kr19,810 kr148,009 kr225,342 kr155.41%
23
1511,733 kr7,767 kr19,500 kr0 kr0 kr0 kr72,500 kr19,500 kr167,509 kr240,009 kr165.52%
24
1611,429 kr7,763 kr19,192 kr0 kr0 kr0 kr67,667 kr19,192 kr186,701 kr254,367 kr175.43%
25
1711,126 kr7,759 kr18,885 kr0 kr0 kr0 kr62,833 kr18,885 kr205,586 kr268,419 kr185.12%
26
1811,099 kr7,755 kr18,853 kr0 kr0 kr0 kr58,000 kr18,853 kr224,439 kr282,439 kr194.79%
27
1911,071 kr7,751 kr18,822 kr0 kr0 kr0 kr53,167 kr18,822 kr243,261 kr296,428 kr204.43%
28
2011,043 kr7,748 kr18,791 kr0 kr0 kr0 kr48,333 kr18,791 kr262,052 kr310,386 kr214.06%
29
2111,016 kr7,745 kr18,761 kr0 kr0 kr0 kr43,500 kr18,761 kr280,813 kr324,313 kr223.66%
30
2210,988 kr7,742 kr18,731 kr0 kr0 kr0 kr38,667 kr18,731 kr299,544 kr338,210 kr233.25%
31
2310,961 kr7,740 kr18,701 kr0 kr0 kr0 kr33,833 kr18,701 kr318,244 kr352,078 kr242.81%
32
2410,933 kr7,738 kr18,671 kr0 kr0 kr0 kr29,000 kr18,671 kr336,916 kr365,916 kr252.36%
33
2510,906 kr7,736 kr18,642 kr0 kr0 kr0 kr24,167 kr18,642 kr355,558 kr379,725 kr261.88%
34
2610,879 kr7,735 kr18,614 kr0 kr0 kr0 kr19,333 kr18,614 kr374,171 kr393,505 kr271.38%
35
2710,851 kr7,734 kr18,585 kr0 kr0 kr0 kr14,500 kr18,585 kr392,757 kr407,257 kr280.87%
36
2810,824 kr7,733 kr18,557 kr0 kr0 kr0 kr9,667 kr18,557 kr411,314 kr420,981 kr290.33%
37
2910,797 kr7,733 kr18,530 kr0 kr0 kr0 kr4,833 kr18,530 kr429,844 kr434,677 kr299.78%
38
3010,770 kr7,732 kr18,503 kr0 kr0 kr0 kr0 kr18,503 kr448,346 kr448,346 kr309.20%
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100