Documente Academic
Documente Profesional
Documente Cultură
Nr. Crt.
1
Venituri
totale Vh
(mii lei)
Investitie
Ih (mii lei)
Cheltuieli
exploatare
Ceh (mii lei)
Ih + Ceh
(mii lei)
Cash-flow CF
(mii lei)
6=4+5
7=3-6
234.00
110.00
180.00
290.00
-56.00
0.9091
-50.91
234.00
0.00
170.00
170.00
64.00
0.8264
52.89
247.00
0.00
170.00
170.00
77.00
0.7513
57.85
240.00
0.00
180.00
180.00
60.00
0.6830
40.98
247.00
20.00
190.00
210.00
37.00
0.6209
22.97
325.00
0.00
250.00
250.00
75.00
0.5645
42.34
325.00
0.00
250.00
250.00
75.00
0.5132
38.49
403.00
0.00
310.00
310.00
93.00
0.4665
43.38
455.00
0.00
350.00
350.00
105.00
0.4241
44.53
10
507.00
0.00
390.00
390.00
117.00
0.3855
45.10
2440.00
2570.00
647.00
An
Total
3217.00
130.00
Factor de
actualizare
8
337.63
An
Venituri
totale Vh
(mii lei)
Cheltuieli
Investitie
exploatare
Ih (mii lei)
Ceh (mii lei)
6=4+5
7=3-6
Factor de
actualizare
8
9=7x8
234.00
110.00
198.00
308.00
-74.00
0.9091
-67.27
234.00
0.00
187.00
187.00
47.00
0.8264
38.84
247.00
0.00
187.00
187.00
60.00
0.7513
45.08
240.00
0.00
198.00
198.00
42.00
0.6830
28.69
247.00
20.00
209.00
229.00
18.00
0.6209
11.18
325.00
0.00
275.00
275.00
50.00
0.5645
28.23
325.00
0.00
275.00
275.00
50.00
0.5132
25.66
403.00
0.00
341.00
341.00
62.00
0.4665
28.92
455.00
0.00
385.00
385.00
70.00
0.4241
29.69
10
507.00
0.00
429.00
429.00
78.00
0.3855
30.07
130.00
2684.00
3,217.00
Cash-flow
CF (mii lei)
TOTAL
Ih + Ceh
(mii lei)
2814.00
403.00
199.07
Deci, pentru o crestere cu 10 % a cheltuielilor noul Venit Net Actualizat (VNA) 199,070.00 lei
198.90
110.00
180.00
290.00
-91.10
0.9091
-82.82
198.90
0.00
170.00
170.00
28.90
0.8264
23.88
209.95
0.00
170.00
170.00
39.95
0.7513
30.01
204.00
0.00
180.00
180.00
24.00
0.6830
16.39
209.95
20.00
190.00
210.00
-0.05
0.6209
-0.03
276.25
0.00
250.00
250.00
26.25
0.5645
14.82
276.25
0.00
250.00
250.00
26.25
0.5132
13.47
342.55
0.00
310.00
310.00
32.55
0.4665
15.18
386.75
0.00
350.00
350.00
36.75
0.4241
15.59
10
430.95
0.00
390.00
390.00
40.95
0.3855
15.79
130.00
2440.00
TOTAL
2,734.45
2570.00
164.45
Deci, pentru o scadere cu 15 % a veniturilor noul Venit Net Actualizat (VNA) 62.290,00 LEI
62.29
CONCLUZII
Denumire indicatori
Varianta 0
Varianta 1
Varianta 2
Vh (mii lei)
3,217.00
3,217.00
2,734.45
2,570.00
2814.00
2,570.00
647.00
403.00
164.45
-244.00
-482.55
199.07
62.29
-138.56
-275.34
CF (mii lei)
variatia CF (mii lei)
VNA (mii lei)
variatia VNA (mii lei)
337.63
Nota: Variatia (mii lei) se calculeaza ca diferenta intre valorile aferente varientei 1,
respectiv 2 si valoarea indicatorilor in varianta de baza (0).