Documente Academic
Documente Profesional
Documente Cultură
VAN = -I0 +
CFDt /( 1+ k ) t
t =1
1+k
+ VR/( n , unde I0 = investiia iniiala, CFD = cash-flow-uri disponibile, VR= valoarea
rezidual,
k= rata de actualizare
1
30741.12
8
112.481
222.450
66.982
100.473
30238.74
2
2
30950.16
7
112.481
223.963
66.982
90.426
30456.31
6
ACR
4838.199
25400.54
3
107359.8
86
ACR
CFD
107359.8
86
-
4873.011
25583.30
5
54412.11
4
52947.77
2
78688.48
CA
CF
CV
AMZ
DOB
PF BRUT
IMP PE PF
PF NET
3
31160.6
29
112.481
225.486
66.982
80.379
30675.3
01
4908.04
8
25767.2
53
54782.1
16
4
31372.5
21
112.481
227.019
66.982
70.331
30895.7
08
4943.31
3
25952.3
94
55154.6
35
5
31585.8
54
112.481
228.563
66.982
60.284
31117.5
44
4978.80
7
26138.7
37
55529.6
86
6
31800.6
38
112.481
230.117
66.982
50.237
31340.8
21
5014.53
1
26326.2
90
55907.2
88
7
32016.8
82
112.481
231.682
66.982
40.189
31565.5
48
5050.48
8
26515.0
60
56287.4
58
8
32234.5
97
112.481
233.257
66.982
30.142
31791.7
35
5086.67
8
26705.0
57
56670.2
12
9
32453.7
92
112.481
234.843
66.982
20.095
32019.3
91
5123.10
3
26896.2
89
57055.5
70
10
32674.4
78
112.481
236.440
66.982
10.047
32248.5
27
5159.76
4
27088.7
63
57443.5
48
370.002
25544.6
372.518
25717.1
375.052
25890.9
377.602
26065.9
380.170
26242.0
382.755
26419.4
385.357
26598.0
387.978
26777.8
81791.88
8
11
89
52
07
62
27
08
15
am calculat cte zile din cifra de afaceri reprezint activele circulante nete i astfel s-a
estimat ct vor fi acestea n urmtorii 10 ani.
dobnda aferent mprumutului este de 15 %
n urma calculelor efectuate am obinut un VAN pozitiv ceea ce nseamn c proiectul va genera
un ctig de 104736.67 mii lei
2. Termenul de recuperare(TR): durata n care se recupereaz fondurile investite.
AN
CFD
1
-81791.888
2
3
4
5
6
7
8
9
10
78688.485
25544.611
25717.189
25890.952
26065.907
26242.062
26419.427
26598.008
26777.815
CFD
CUMULAT
81791.88785
3103.402442
22441.20896
48158.39832
74049.35009
100115.2568
126357.319
152776.7456
179374.7536
206152.5681
CFD
ACTUALIZAT
CFD ACTUALIZAT
CUMULAT
-74356.262
-74356.26168
65031.806
19192.044
17565.186
16076.244
14713.524
13466.327
12324.857
11280.151
10324.007
-9324.456
9867.588
27432.774
43509.018
58222.542
71688.869
84013.726
95293.877
105617.884