Documente Academic
Documente Profesional
Documente Cultură
Cheltuieli Factor de
Nr. Venituri totale Investitie Ih Cash-flow CF
An exploatare Ceh Ih + Ceh (lei) VNA (lei)
Crt. Vh (lei) (lei) (lei) actualizare
(lei)
1 2 3 4 5 6=4+5 7=3-6 8 9=7x8
2 2 0.8264
3 3 0.7513
4 4 0.6830
5 5 0.6209
6 6 0.5645
7 7 0.5132
8 8 0.4665
9 9 0.4241
10 10 0.3855
Total
EVALUAREA EFICIENTEI ECONOMICE A INVESTITIEI - INDICATORI STATICI
1 1 0.9091
2 2 0.8264
3 3 0.7513
4 4 0.6830
5 5 0.6209
6 6 0.5645
7 7 0.5132
8 8 0.4665
9 9 0.4241
10 10 0.3855
TOTAL
ANALIZA SENZITIVITATII PROIECTULUI DE INVESTITII (Varianta 2)
1 1 0.9091
2 2 0.8264
3 3 0.7513
4 4 0.6830
5 5 0.6209
6 6 0.5645
7 7 0.5132
8 8 0.4665
9 9 0.4241
10 10 0.3855
TOTAL
CONCLUZII
Vh (lei)
Ih + Ceh (lei)
CF (mii lei)
variatia CF (lei) -
VNA (lei)
Nota: Variatia (lei) se calculeaza ca diferenta intre valorile aferente varientei 1, respectiv 2
si valoarea indicatorilor in varianta de baza (0).