Documente Academic
Documente Profesional
Documente Cultură
MFPE, an I
In continuare se va prezenta:
a) Structura finantarii: sume si surse;
b) Castigul generat de investitie, in termeni reali, tinand cont de impactul
inflatiei.
S-a stabilit nevoia de finantare a firmei Hxagon Media House si
anume 100000 de euro.
Prin accesarea de fonduri europene se poate obtine 70%, dar nu mai
mult de 60000 de euro
70% 100000 = 70000 => Prin fonduri europene se vor finanta
60000 de euro
Diferenta 100000 60000 = 40000 euro se va obtine din alte surse.
Se vor stabilii :
-
CIG1=
CIG2=
CIT 1=
Dft 28130.15
=
=0.431 2/3
P
65175
Dft 28130.15
=
=0.937 2
Cp
30000
Dfl
15045
=
=0.333 1 /2
Cpermanent 45045
CIT 2=
Dfl 15045
=
=0.501 1
Cp 30000
Dft 1 208130.15
=
=0.848 2/3
P1
245176
CIG2=
Dft 1 208130.15
=
=6.93 2
Cp 1
30000
CIG 2=
Dft 1
=2
Cp 1
Dfl1
1/2
Cpermanent 1
si
CIT 2=
Dfl1
1
Cp 1
Dfl1
145668.284
=
=0.647 1/2
Cpermanent 1
225046
Dfl1
1
Cp 1
Soldul creditului
nerambursat
46331.716
37065.3718
27799.0236
18532.6864
9266.3436
Rata
Dobanda
Anuitatea
9266.3432
9266.3432
9266.3432
9266.3432
9266.3432
3474.8787
2779.9028
2084.9272
1389.9514
694.975
12741.2219
12046.246
11351.2704
10656.2846
9961.3172
B1
B2
B3
B4
B5
B6
B7
B8
B9
B
+
+
+
+
+
+
+
+
+
(1+rf ) (1+rf ) 2 (1+ rf )3 (1+rf ) 4 (1+rf ) 5 (1+ rf )6 (1+rf ) 7 (1+rf )8 (1+ rf )9 (1+
1
2
CAAmortizar
Cheltuiel
ea
i de
Exploata
re
(1)
(2)
Dobanz
ile
Profitul
brut
Impozitul
pe profit
Profitul
net
Beneficiile
(3)
(5)=(4)
16%
9796.7
46
2779.9
03
(6)=(4)
-(5)
1784.5
82
7678.7
3
(7)=(2)+(3)
+(6)
16554.4
2
16554.4
2
(4)=(1)
-(2)-(3)
2124.5
02
9141.3
46
4633.172
4633.172
339.9203
1462.615
16214.5
15091.8
3
4
5
6
7
8
9
1
0
16554.4
2
16554.4
2
16554.4
2
16554.4
2
16554.4
2
16554.4
2
16554.4
2
16554.4
2
4633.172
2084.9
27
1389.9
51
694.97
5
4633.172
4633.172
4633.172
4633.172
4633.172
4633.172
4633.172
9836.3
21
10531.
3
11226.
27
11921.
25
11921.
25
11921.
25
11921.
25
11921.
25
1573.811
1685.008
1796.204
1907.4
1907.4
1907.4
1907.4
1907.4
8262.5
1
8846.2
89
9430.0
7
10013.
85
10013.
85
10013.
85
10013.
85
10013.
85
14980.61
14869.41
14758.22
14647.02
14647.02
14647.02
14647.02
14647.02
B1
B2
B3
B4
B5
B6
B7
B8
B9
+
+
+
+
+
+
+
+
+
(1+rf ) (1+rf ) 2 (1+ rf )3 (1+rf ) 4 (1+rf ) 5 (1+ rf )6 (1+rf ) 7 (1+rf )8 (1+ rf )9
VAN =
VAN =