Cashflow Example1

download Cashflow Example1

of 33

  • date post

    18-Sep-2015
  • Category

    Documents

  • view

    234
  • download

    0

Embed Size (px)

description

Vi du cash flow

Transcript of Cashflow Example1

RiskSerializationData400%ERROR:#NAME?TRUE01GF1_rK0qDwEADgDIAAwjACYATgBbAG8AcAB+AIwAogDEAL4AKgD//wAAAAAAAQQAAAAAGiIkIiMsIyMwXyk7W1JlZF0oIiQiIywjIzApAAAAAQdOUFYgLyAwAQABARAAAgABClN0YXRpc3RpY3MDAQEA/wEBAQEBAAEBAQAEAAAAAQEBAQEAAQEBAAQAAAABkAACDgAHTlBWIC8gMAAALwECAAIAqgC0AAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=100>75%90%ERROR:#NAME?11FALSETRUE0FALSEERROR:#NAME?0.1440998172TRUE01GF1_rK0qDwEADgCqAAwjACYAOABBAFUAVgBkAHIAhACmAKAAKgD//wAAAAAAAQQAAAAABDAuMCUAAAABA0lSUgEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAXYAAgoAA0lSUgAALwECAAIAjACWAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=100>75%90%0.144099817221FALSETRUE0FALSEERROR:#NAME?0.05TRUE01GF1_rK0qDwEADgDCAAwjACYAOABNAGEAYgBwAH4AnAC+ALgAKgD//wAAAAAAAQQAAAAABDAuMCUAAAABD0dyb3d0aCByYXRlIC8gMgEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAYIAAhYAD0dyb3d0aCByYXRlIC8gMgAALwECAAIApACuAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=100>75%90%0.05121FALSETRUE0FALSEERROR:#NAME?5%TRUE01GF1_rK0qDwEADgDCAAwjACYAOABNAGEAYgBwAH4AnAC+ALgAKgD//wAAAAAAAQQAAAAABDAuMCUAAAABD0dyb3d0aCByYXRlIC8gMwEAAQEQAAIAAQpTdGF0aXN0aWNzAwEBAP8BAQEBAQABAQEABAAAAAEBAQEBAAEBAQAEAAAAAYIAAhYAD0dyb3d0aCByYXRlIC8gMwAALwECAAIApACuAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAAEBAQA=100>75%90%5%131FALSETRUE0FALSEERROR:#NAME?0FALSE1344062157050100FALSE1344062157050500FALSE13440621570501000FALSE13440621570501500FALSE1344062157050200000FALSEFALSE100.951

rsklibSimData474af0d1a78bbd3a75b99485e1fed39a0|1|2436480|3fd2d0cee70cf162eb16ca7d81b184f8765b740c5dc2578d647270496f7223aa>&>yeQ>xeQ=xdQ=xdP= !"#$%&'()*+,-./0123456789:;?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry6a: RSKLIB Data$TTALS@A$@e0i@>FwA3r@d|d@4n9R@b@c@"x@ /-N*@WEA]5CA3.@'2@.'@@@ @j;@h){@1@H}I@*^@t@&8\2@&ZW@z@ S]Ai@@\"@BmJ@CT@-@@m7@>jL@3V3]x@6H}k@vS@@NVY@@X@H3\@?G?@.Q@{m@gb`@b@&@`l@L/:A>@n@VK:@tP@@Ly@3DI@m@f@2@Y@V*m@Aj@""A8}Y@}#kK@h@z|{@@uz@'}@!Hc@n{@iZ@7e\%@OE!@r@A+e@@$.M@6ZT@D>!Ar.@@*0x@[eP@]@\i@\A|)@IX@@U@@&A@A"@A!V7AZ-n@0Z)@+}@e,rh@v*S@/Y-@RY@J5K@fn@Bd@^r@@Aw/@7B@\@@_4@s[FR@):@@4j< @&\xV@H(8@N@86fa)A`GL@NA+@p5@Im@*\@FY/l@VNu@4j>@K._@zW!Au$@fX@Jk=D@nr9@@}L@=s@F;@VCg@@3@P@(@I@k}a@N/Af*AUW@96vr@dhoD@jm@1^P@@{.@@MZK@MzY@@>JR@"m4c@Y@7@@!?S@6"AV@))@@E@Xu3NA#.@*,(@RGA1Ak+@g%@DA\O#$^@l|C@@WLeQ@@=x@-@[=tAE]k @'G@)0@nV^t@h@sb@zL@>5@Dee*@2'i@\G@x@"Q1@P7@L.@N@"6s4@i:&@/uAg@dm@@a@0_@+%@M@@rc@4`nH@Rlx@fA27@@"+o@KF@@@pKAATUv@SHAP@2ex@h@ eM@E@@Z"@B7@EA/a$aO@|$Q@'"@{>@a{]@@ 2A;8@h@rV(@JJB@,@@X>@7@zo!@@Q@X@='@9~@A{?ACg+@-):A-A1yY-}@0@5Q@fJ@Nc@n_4@TIA*O4@i@j@F$J@@gXE@kQ@@.n@]wA-@'VAHwz@6O_V@z@H.J@70@kI@%AF!1A@@%@@ 13@wUh#@VVW@|t@3|@.*@,g@ig@B0h@WAZA:@_%[y@!{x@2H=@AkxN@8-@&Af"@?@@JZ@HV5@E'@m=@R$i@q@Sw@wp@ @y^~@mn@Rw@x@.@jb@r&@>"L@f@8C@1E@Ex@Qzzj@,)|@A$vA:6TrAK9V,#@b+#@2_@I>S@P@m:g@>k%@cs|A:Y@co@p@OG@.@/H@h@OAxx]B@vk>@kT0@N^@i-B@!@$@@@[@s2@tA^'7*@9@v@]f@@92@wxv9AhvP'@Nuoq@Md@T8>@2Kku@p4A8%@ik@*Q[@v@i'@UA(AB*K@FJ@XJFZ@Jxf?AEiNA3;!@=v@f!`0@i3@B=i.@]f@z@Qv@|zN5@6OO@E@5neAbE@Y#WAP@&-@"@91@'j@TGf@@ha@`DRW@}-:-@ c@=@x@m@sNvp@g)U@|0@d/@D@[f,@{X(@Z@^fj@"@@@ALq@"y@e@*U@=@>Y(`@){@@Yx=@}Q(@1?@{{e6@J):p@ttp@@@ "@\qk@01@-@)@@A@D3@;C@4ZK~@B@t@W"@d\r@AE:@}@~@ZA@kkH@2.@6@-[@ELPY@95@h@6$@=:bA$@-3@`@&L%@>j @rDC@@JP@+@1]1A=^d1;I@,56@~-g@/p>@+cbA~hu@@b(4@p@yCN@!l@G@`@5$nAG#@P.vAF@m&J@9@@@3@:|@L@+F:@@z-3@e@b@t-ML@/}@\~@:qO?5AC,;@_>8@t@Up@AA0lPq,@?3@UQ{@p1@0#z@-@v@3@Sv@>DA=ZO@~ey@M@b]@ \U@h@n3D`@7@bpFvAq3@3@B@ft@V|AU0,\#@)MX@7Uy@^@*fXL@b.@L,@v"dAeL?A:i)E@r[h)w@iT@`6p@^ o@Z,C@BL@P/|K@]@wC@vv^@0%hN@7ph@o@8j@37@PVS@#up@F`@5@d2@wE@7;v6@$2b:@u*@@(2A@(ews@N3;@++@K@uZr@(`@!@Uo@7.@GF|d[@ ABm&HzAy]@%P[@)B `@#@@NI@Q@#N@Sx@b@M]@bA^5Ct7@I@nc@/Y@H@Y@B;@!P@M@-f@P@/gr@aq/o@1AdO@J;@%+l@#RE@47UAV@@E@(@`YQg@@xC@WGng@&/A`;@i76.@;fhf@~DG@@$x@W'5AM5@6Fc@&JAw@t@'S@v@mu@G@M@V^J@,gC@@^A$C@#@D2zAC[@9:AP@V1@l|@u@@8|@@!Y}@L:@*$k@Uj@8Dsb@K;^@A0TM@4UdAd"@@+{@`"!@r! @aw$@kAMiX@A@@(S(A~Z`=@QV@n2"@n-J@-}s@t6@Rjj@-1@n@/@L@+IrAGpe@^_+i@F@A4*@ C@s:gxA{OA*sAd@p+@%9@@"@'l@`kF]2AT@uF@C@1,WA{0sh@:}h@}q@g@q@V(Ajr@0Lr@G@2s&@~Zf@Q@@WsB@W6A@5l\@HD]^@nbO@ss@ko@GM_ARtC@Kho@kVAUs@r@qe@b5ch@X|w@v4sX@5el@b7A3Ng@'?@$W@$#@l@p9@8JO@v@@d0@Z.xD:@W ::@i@yALP@S@k@||4U@TZ@-d@tVAGb@=^?@Xr@4@iXR@Bb@Xyq{@3Ax5@E\@TZi8>@[@@_@~l@[@Ab@5B@2@dYHD?@KIn@@?a@4@}@,Av@h3IA`iw@6@t==@QQJA@0@-@x`D=MA!r9@h}@K8Ak@Jf}X@9(@ @v@r@|b(AR@t@@@q=GT@Y@3L)j@E:t1@-@l.|@ "@|L@e@]@K@@;@|DyW@57/@(kaA$|L@H3o@-x,@@ZV@#mAQ c@bL$@$,@&]@8?t@v4@o@S@zyi#@@^@i,-1@>Y0@CfAf*@"&@9TA`H@G@{@@?P@)aT@4m@$.@bXL@@iR@zAddA @td@-8n@=qV@{@v@2d@^l@46%toe@~@c;j+@;#@m9@ uq@L{(@Vao0j@eKl@@0MBA#I@u@-*@Tf@^@#;A9C|AGu_@Q@@iO@w>-A7Q@(N@:W@$}BAr@q@@!7p?A8@*rttl@b@v@7W 8@ZU2@MaAf'@b_@,d4@5@>@:'@Q6@Lh@.x@h@1{@'c+@MR*@=L6@*}@>u@[K'Z@cs@ntfa@A4k@]20@ @;%@,=2@P@&@o@@{@8@H aj@/@_@Ab@sn@|[@@Oz@Cq@b@S@#e@@L;@f+B;@@T+@K@*@J@#@A @d`@4*T@}v@(2b@3\@f8m@+Z@@#n$e@@9}@-:(@'CbC@h@f\@26x@|@7]@0~@H@XSA@QrKjB@G@9@|t@@P}@39@Y@Z23C@kU@9Es@@XF@UI@@:Jt3@@@+6Al@RWEH@=},@:@ND7@P@_V@D@@82@K56K@R,@lIb@fGi@-yw@|6@_\@^7@@x,)@6B@#7@_]|@@@(@'C@o@Db@;#L@(SV@%!@kY@@c}c@f3#@-b@)F@@f|@30]@1/@VaP@ZRk@in@\|@$kFN@@fzN@i@@i@Fa@;@mYpf@Bdc@Q,=@29)@X@@:7t@Q?@dv@n19%@ Gz@W'+@z@Jv@@@@E@2WV'@% @1C@8vi+@o@\@Mh@%p@V:@wR@H@ds@@-u@J@N@5p!@30|@0XM@>.c@2yh^c@)SG3@.~3@|#|`@?@@B@Zy@oKH@,@2`@PG@_3@aH@S=@6@fX@@5@B@vn@pgW@vTp@sXQ@*:L@4@[Mg@fK\o@n}V@N@"@[%@ew@@BM@!WR@iG@,,@*E@v$@@ x@y5`@_b@@ak@>Ssb@c+|@@MB{@R\A@pj@Lxb@.$u@&@j@kM'@C@kw@Kd@AM@=(*.@XOdw@k@^@ >@e@KeZG@\@9z@0`@\[@;5u@o[B@>o@Axd@6+@Jiz@pbx@f{8@@@@h@!-@~G7`@h@>V!@#@_kQ@p@?\r@\xv@yOG@>+N@,}@v@@?@J@P*@WO{~@XB7@z@W =@~I@,@#@@H@Wf@@'f}@R@*7 @/13@bn @L9@K&$@/1@&_j@r@21@*$@5|@@I@={;@k?@eW@[T@V@:g@HV@ny@j@j,-o@6@J@\/@VU#o@5?@^LYGJ@\c@>f$@{@i9.@eq@"t@5@]@EE(@1@~O@7@c_@#6@$#g@@6g@J>I(@O@NxI@I#7@?@DRe@h@F@@@,'@V6@'@iW@1Yl@ri@"~FZ@6@ESH:@@f@78@~uQt@TQ^M@a@e''=@|S@y#C@!Pf@Q*n@2s@Gn@nl@@/./@+zj$@Z'@,u*@ko@WF`@9Yb@~S@;@>@)0C+@)D7@@"\@u@lt%@'@K+@@4FGv@F`H-d@*`@@odh*@@0@f8@@#x@CcZRA@@:>_Wg@@Hqp@@k@2TT@Dj@P@R$@sg$@fw@W@.&]@pM@`@Bt@}x@K@B^@AGq@s@%*@>@'~Oy@M?@~x@B$@Re@*Y@@@%t4/@WWf@y@~@F&@5,j$?l@oo@4n@$@>K7C@ea[K@K @tNp@D@O@.2k@8@6gsj@A/c@&:MA@x.%?@sT@wY/@!7V@A@[]j@vxS@Ja90@nKY@-O>@jXy@pg;@g@y@_@aN@@Ml@!4@FBF@IIM@ra@`n@Hzw@z@'z8@Q~@Ef1A@b8@RA!@vL@@(iKJ@jN@4Rk@wo@c-@';J@sb@[@?\G@Szl;@v9@E9:@@RAT@`v~@{*sb@QZt@$j@+l@1v@Lf@Wl,a@l=@a?V@A[yr@,@+i@@7@H@%!RCd=@v)#@I5Rlh@z?|@Jx0n@%7@pu@@@@;1@@q@2Jy@P#@nGNf@a@|38@Yg@-&\@P0 .w@sD@I@Mg@3d@f7J{@kX@>X@Giwe@sL,@h>@`o.zt@XY}@gT@d9@Kdg@'Re@-7@@h2f(@vm@$A@wh@Lr@@TX@N9@@ o;m@brP@($@jyZ@A@=b@d@MN@XDv#@M@BAj@3@oX%@Db@}J@~\@y&@}@z@iy|@R}b@@0@aOV@P~C@,zer@#u@Z?ge@|~@Eu@mI-@@(|;]@^[ ~@5,@rJ@@XO@d"@l@e@h9l@g8@=^@`@1IT@[A@1H(@T\@%t@{e@O3t@:-@$`@V*^{@!w@8FF,@!Xl@/1O@YeY@jz+@02@::CM@hkYWH@j@??^@lD)c@iE'@{, @e*h@@-@m[@Q([@39m@m~@Sh@"}@P@s$@Kk@|2M4@F&@/@W>[@ P@`9K@2!i@+p@/S,@s]#@p@}@nA@g@@e@^@:c@P.=?@CG!BI@e@>5@FDB@i@4o@e*3@(5th@@9"h@E@dz@^L?d@[@T_@@~]@Cwe&@'(@M1@,OU@I@;U@Hf@N@j{~,8@?@)5=@OJ@g94@\@@+Z{E@Yb@wu@D::@${\M@'`@+@iy~@@|1@@X@gl[@q@&5@kv=@-.b@a@F.@@fR%@C@9U@=/6@3{Z@ @L@gf@9@4@]b{@^y@UD@n@~4@:XGpI@Eo0@&s%@. K;@?q@|@J@v]["@@7X@r-J5@M@Z"@Nic@C2@G*Q#{@Yn@}ZF@i@8U`h@Y^@@!@iY[@ysU%@}KJ@C,8@we@t'7@:@w@[@[y@TWCM@@@#@fW)@%8:@7(@+w"@}v@;Wm$r@;$@>t@CF@SC@hU@[Y@3p;@P@QrmU@n@p]@\@/y@Z&7@k@z(Ip@cH88@IF@.ScG@6@e!#@H1o%@PNp@rP@A2!@=g@B@w|@v@c@]B5@~@(@lRb@]@6@c@qw$@P@n@_w%mu@y}w/S@l31@Qp@r@x;@9@Rp@zB:@aP6@Ia@$Jq@0H@1D@QD@a,@w6Z@L7@Z?@i@?@1#@4m@v @q9@g5@l,@48\a@L\B@&R8N*@@yJN@%A@0~2@+}@XL6e@(sw|@zu@@Jz$F@7?`'@JfKw@y@xJ@W4L@O@@9~@2xM@,@q7u@WV@8g@9)+@?W@;z@@9@9!@K@P@"z@F@`m@oc@>+#@`Y0@%6@)4@@TJ@:~@)Kl@sEt@fA@PW|@@@?hD@L@j*N:@`b,@@@O@9@>v@@J9@(@,@y@"bQ-@F'/@uf_@4@\6@]@W]eR@N@c-@6|@`@: 7A@}pz8@@j6@!w@'S@U@1sm8c[@S,@p\@D@8Ce|@Q@MW@C=d'6@k@=@}jR*@GD-\F@J@$g0@a7@2@Cyh@_px@3K@c[B@o@@Y_@@*@Zl@#_@\.#@zyU@v#@eV@Qy%@MX@IM@w}Y*@@C+@8@p@p$2@6'@M@h(@h~@+;l@M@D&P@qLQ@po2@s@dl@!@M@=/0@[Rq@@Ph2.@{9@|)^@-@Oa!^>@W4@i@Xa@|eU%@y@9@7p`@yl@ KC@>@60@mq$:@7@wji@3@!ut@Ed@3g@f|@) @J(,@,@p/"@gmU@@svy@|@ ?@+@M(@YiY?@:^@i~@HZ@1:p`7@[@GF@nh@}j@OXvN@NGyt@S!@L1&@*@Fj4@r5+@=Z*k@Y$@DS_@c;H@-5Sr@Q@ F@iv@c@Xc@@^@dq,@>0_~@R(@y#*@q@m@[6%@M[?@}(@'@Dm[s@4@)5?C@yn-@x(@"j@8m@1pJ@:(@~F@s&*SQ@`@@Y" @^~@h)@fh'@3@kx_M@#v@@]Z@d@Uj@> @K@D0N$@s @p@/@@lxZb@y*@4c_@c@@CYU^@@H_@9N@q7d@h@RF@8LT@y{@&@$r2@Z@@AB*\@y@&Z@7C2C@!#koF@EU@MP@T@:8r.[@q@U=VJ$@d7@+In*c@p; L@*C>Q@'qp;@t@v@)-@$@S@RA@cMPR@>@!;C@'~@RGJ@6/#@d@~A@~#@@!\@\]"!@Uq@onI@u@7^2@o@x@@G@B@EY@3;f@i=X@1VP.;@zc"@=x@\@jR @hv@Qv@t@"z{T@m@1@@C7@"@Rn@F@jwPX@GF]@8e@Ja@(l@/=l@gX+@4@2@;D@M@$7@pp[@bbwN@M8T@_O,@Q7}@C-@@@%b@E@9q@:D*K@QLe@e@)n@q0@g@8q+w@1a@]&[@_:\@O`6@bH@aJT@S1M@Hc`@nM@AsB @3@H9V@v@ipY@'Z@aK@hf@NY@{xd@27@'7@L|)@zj@3W?Z@;i@@sb@Zl@>@T>@m(@.I@'@N}@yE@sJ,@)BO@jr@:@8 G@;$nW@t;@qUU3@Rj@$@$1r@;@o@"[5@q5.@SB@QC@/@@a=@v@.o@Wzd@y@4@Ep@J2@bi@!:p@7 m@xx#B@98@5'@o7@V@,T/@cf@P_@jP@-r@S\@];@0@hM~@J,@@@bCz@"3@@gO/O@bg@V&@TxaE@;@a,Hx@d@l2;4@".O@),@kA|%@ud@>E@KE*@#@g@v|@O)(@8]Jh@&9@hit@\o@@Q3@i/@>)@*^@tEYM@)^M@{Gd@K$@^dXF@Cf@3>_@C@zQ),@,@@g@ @{w@\)k@9:-T@6"|y@?(9@Yw@P@@lH@ScP@dq@4h@P@?L?WSPm?=a?U2?&aC?.M}?B?C?Bl?g-???a?9YS?t)?fMW/?1?yR?+X?G9?q(s?#??U@[?;K:?j$?H?4t?O?Jf?g?ea?a?q?;(?\aa?F?@&?2{?e>w? ?y?t_I?QA?zGq5m??@sy?)Nn?Xcnc?/E??'#?r?,=\?ZK>?9V>xk?1uwm?6?cH'??\?\?p?wd?* 4??*FZ[?`? _?0?vKi?.l1f??GB?9?_?Gp?#-?'i~?We?2Yc-?&M?|mi?9?g??]/?H.zA?Ct?/u^?3?s?(~6?L?E?vv*?n?*?r(?wU~'?MS??C%6?1S?.~#?rIn9?F)j?Zw?#bT?},@?-02?'K?NAd?`fE?AE?7?O??3`i?qd?Ia?> K?Tkj?0?PsC?$&u??[?9?!?BB?[a?mOwT~?)|@?(8J?}?`^?T-?ZCdx?|B?5?V?U]w??CP?hkF?`u?vC#?r-?u?6|ft?,0?-"1?=?[??p?~a-=?P\h?2Un?@t'W?#YK?D5~?e[?|?}m?!SL?v'H?/r?v??V_^?7UU?)l3?B?coe{?>?rGn?@p?H|W?h?\:|c?CC?wR?p.????lD?/RR}??z!?_4K'?Hy??;n?r?Xw?t`?{~?r1?%.|?0)!'?##?(?x?`?(?p`)bI?)T?Aj}?"T2x7?vMs?7?]Ro?%ed?Jt?ZP?D6$T?u?:^9?gJ?8d???N? ?nTg?9?g? uo""?e^?3ah(?,?]v?e%f?5~?0?kx?q?fS?(*?!I6?d=Sz?#?KA?OC?wE?E>Wy??ofm?6925195ba31e92aea33cf81c8facb97e8.?xHq5?o&?)EJ?'?Nb?O(lF?lO?X??Ias?&Z?c$]?S?`?\AM]?M?:t8b?V?eD??Nilna?R