Documente Academic
Documente Profesional
Documente Cultură
des projets et
des investissements
Abdelhamid BENTAIEB
Objectifs
ROI, Actualisation, Cashflow
Critres de slection
NPV
IRR
Payback
Abdelhamid BENTAIEB
Plan
Objectifs
Abdelhamid BENTAIEB
Abdelhamid BENTAIEB
Return On Investment
Abdelhamid BENTAIEB
Abdelhamid BENTAIEB
Dpenses
Anne
Dpense
Dpense actualise
Recette
Actualise
Recette
1,200,000.00
1,200,000.00
0.00
0.00
0.00
0.00
350,000.00
343,137.25
0.00
0.00
350,000.00
336,409.07
0.00
0.00
350,000.00
329,812.82
0.00
0.00
350,000.00
323,345.90
0.00
0.00
350,000.00
317,005.78
1,200,000.00
1,200,000.00
1,750,000.00
1,649,710.83
Total
Recettes
Abdelhamid BENTAIEB
Scenario 1
7
NPV = 1,649,710.83 120,000.00 = 449,710.83 < 550,000.00
Dpenses
Anne
Dpense
Recettes
Dpense actualise
Recette
Recette actualise
400,000.00
400,000.00
0.00
0.00
400,000.00
392,156.86
350,000.00
343,137.25
400,000.00
384,467.51
350,000.00
336,409.07
0.00
0.00
350,000.00
329,812.82
0.00
0.00
350,000.00
323,345.90
0.00
0.00
350,000.00
317,005.78
1,200,000.00
1,176,624.38
1,750,000.00
1,649,710.83
Total
Abdelhamid BENTAIEB
Scenario 2
8
NPV = 1,649,710.83 176,664.38 = 473,086.45
Abdelhamid BENTAIEB
Abdelhamid BENTAIEB
10
CF0 ngatif
PB : Payback
Abdelhamid BENTAIEB
11
Payback period
Anne
Dpense actualise
0 (debut de la
premiere annee )
1,200,000.00
-1,200,000.00
343,137.25
-856,862.75
336,409.07
-520,453.68
329,812.82
-190,640.86
323,345.90
132,705.04
317,005.78
449,710.82
1,200,000.00
1,649,710.83
1 (fin de la prmiere
annee)
Total
Recette
actualise
Abdelhamid BENTAIEB
Scenario 1
12
PB : Payback
Anne
Dpense actualise
recette actualise
(Recettes - Dpenses)
actualise
400,000.00
0.00
-400,000.00
392,156.86
343,137.25
-449,019.61
384,467.51
336,409.07
-497,078.05
0.00
329,812.82
-167,265.23
0.00
323,345.90
156,080.67
0.00
1,176,624.38
317,005.78
1,649,710.83
473,086.45
946,172.91
Total
Abdelhamid BENTAIEB
Scenario 2
13
Tableau de decision
NPV
Aide a la dcision
Payback Period
Abdelhamid BENTAIEB
Facteur du ROI
14
Autres considerations ..
Critres subjectifs ? Intrinsques ?
Entreprenariat sociale
Dimension sociale,
Dveloppement humain,
Entreprise publique
Abdelhamid BENTAIEB
Abdelhamid BENTAIEB
16