Вы находитесь на странице: 1из 6

VDA Caculation Chart

Jan-15
254
Feb-15
253
Mar-15
254

4.63
4.63
4.63

4.93 5797.779
4.93 5774.953
4.93 5797.779
17370.51
5790.17
Last Quarto 5774.952
15.21797
16.73976
16

VDA OF
Will Be Paid In

Oct-13
Apr-14

Nov-13
May-14

Dec-13
Jun-14

241

243

239

Jan-14
Jul-14
237

Feb-14
Aug-14
238

Mar-14
Sep-14
239

Apr-14
Oct-14
242

May-14
Nov-14
244

Jun-14
Dec-14
246

Jul-14
Jan-15
252

Aug-14
Feb-15
253

Sep-14
Mar-15
253

Oct-14
Apr-15
253

Nov-14
May-15
253

Dec-14
Jun-15
253

Jan-15
Jul-15
254

Feb-15
Aug-15
253

Mar-15
Sep-15
254

Apr-15
Oct-15
256

VDA OF
PAID IN CPI
MONTH
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15

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

241
243
239
237

238
239
242
244
246
252
253
253
253
253
253
254
253
254
256

Linking Factor
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63

4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93
4.93

Average of
APR-JUN

Last VDA

5501.0419
5402.12
5546.6937 5501.0419
5455.3901
5409.7383
5501.0419
5432.5642 5432.5642
5455.3901
5523.8678
5432.5642
5569.5196 5569.5196
5615.1714
5752.1268
5774.9527 5767.3440667 5569.5196
5774.9527
5774.9527
5774.9527 5774.9527 5767.3440667
5774.9527
5797.7786
5774.9527 5790.1699667 5774.9527
5797.7786
5843.4304
0 1947.8101333 5790.1699667
0

Difference

Difference
Multiplied by 1.1

98.9219

108.81409

-68.4777

-75.32547

136.9554

150.65094

197.82446667

217.6069133333

Financial Year
Total VDA

401.7464733333
7.6086333333

8.3694966667

15.217266667

16.7389933333

-3842.3598333

-4226.5958166667

-4201.487326667

Вам также может понравиться