Documente Academic
Documente Profesional
Documente Cultură
170 195 219 243 268 316 365 365 365 316
700 700 700 700 725 750 750 750 750 725
250 252.5 252.5 255.025 255.025 257.5753 257.5753 260.151 260.151 262.7525
Nov-36 Dec-36
292 316
700 750
262.7525 265.38
BILANTUL AEROTAXI srl
RON
31-Dec-34 31-Dec-35
Active 376,592 504,420
Active imobilizate 229,000 198,000
Hangar demontabil 54,000 48,000
Avion Cessna 172 175,000 150,000
Active circulante 147,592 306,420
Piese de schimb si consumabile 5,200 3,100
Stoc combustibil 41,000 9,000
Datorii ale clientilor 0 7,000
In contul curent 95,864 284,700
In casa 5,528 2,620
Cheie 0 0
Capital de lucru -27,000 67,800
BUGET
31-Dec-36
706,244
167,000
42,000
125,000
539,244
2,000
5,000
0
530,244
2,000
CONTUL DE PROFIT SI PIERDERE AEROTAXI srl
RON Raportari
Anul 2034 Anul 2035
Venituri 1,853,501 2,045,500
Vanzari 1,852,000 2,044,000
Total vanzare ore de zbor 1,852,000 2,044,000
METODA INDIRECTA
Anul 2011
Din activitatile de operare
Profitul brut din operare inainte de impozit si dobanzi 231,987
Amortizari active 31,000
minus Cresterea stocurilor 34,100
minus Cresterea debitorilor -7,000
plus Cresterea creditorilor 1,029
CF net din operare 291,116
Dividende
Dividend platit pt anul precedent -32,742
1,501 125 125 125 125 125 125 125 125 125
1,501 125 125 125 125 125 125 125 125 125
2,149,819 132,426 142,244 151,637 161,644 171,098 190,813 209,845 210,785 210,785
896,546 43,417 49,987 56,131 62,889 69,095 82,313 94,848 95,788 95,788
886,546 42,583 49,153 55,298 62,056 68,262 81,480 94,015 94,955 94,955
10,000 833 833 833 833 833 833 833 833 833
9,600 800 800 800 800 800 800 800 800 800
897,299 66,280 68,068 69,857 71,645 73,434 77,011 80,588 80,588 80,588
645,120 53,760 53,760 53,760 53,760 53,760 53,760 53,760 53,760 53,760
252,179 12,520 14,308 16,097 17,885 19,674 23,251 26,828 26,828 26,828
31,000 2,583 2,583 2,583 2,583 2,583 2,583 2,583 2,583 2,583
305,774 18,546 20,006 21,466 22,926 24,386 27,306 30,226 30,226 30,226
205860 10220 11680 13140 14600 16060 18980 21900 21900 21900
12,001 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
87,913 7,326 7,326 7,326 7,326 7,326 7,326 7,326 7,326 7,326
9,600 800 800 800 800 800 800 800 800 800
354,365 -13,067 -5,852 1,788 8,814 23,085 46,562 64,030 63,090 63,090
56,698
297,667
150,000
20,000
40,000
87,667
Buget
Anul 2036 Jan-36 Feb-36 Mar-36 Apr-36 May-36 Jun-36 Jul-36 Aug-36 Sep-36
287,320 287,320 92,033 96,134 107,449 126,406 159,080 222,244 302,192 369,605
532,244 92,033 96,134 107,449 126,406 159,080 222,244 302,192 369,605 436,078
2,504,184 119,358 136,392 153,425 170,458 194,183 237,375 273,875 273,875 273,875
-2,091,074 -146,459 -132,291 -142,109 -151,502 -161,509 -174,212 -193,927 -206,462 -207,402
-645,120 -53,760 -53,760 -53,760 -53,760 -53,760 -53,760 -53,760 -53,760 -53,760
-252,179 -12,520 -14,308 -16,097 -17,885 -19,674 -23,251 -26,828 -26,828 -26,828
-205,860 -10,220 -11,680 -13,140 -14,600 -16,060 -18,980 -21,900 -21,900 -21,900
-869,501 -60,833 -42,583 -49,153 -55,298 -62,056 -68,262 -81,480 -94,015 -94,955
-8,900 0 -833 -833 -833 -833 -833 -833 -833 -833
-12,001 -1,000 -1,000 -1,000 -1,000 -1,000 -1,000 -1,000 -1,000 -1,000
-87,913 -7,326 -7,326 -7,326 -7,326 -7,326 -7,326 -7,326 -7,326 -7,326
-9,600 -800 -800 -800 -800 -800 -800 -800 -800 -800
-83,773 -83,773
-34,814 -34,814
-9,600 -9,600
-40,000 -40,000
244,924 -195,287 4,101 11,316 18,956 32,674 63,163 79,948 67,413 66,473
Anul 2012
363,965
31,000
5,100
7,000
13,046
420,111
-9,600
-40,000
-34,814
-83,773
251,924
-620
245,544
244,924
Oct-36 Nov-36 Dec-36
229,467 204,525 237,375
229,342 204,400 237,250
229,342 204,400 237,250
Profitabilitate
Rata profitului brut
Rata profitului net
Rentabilitatea capitalului utilizat (ROCE)
Randamentul activelor
Rentabilitatea capitalului utilizat (ROCE)
Rentabilitatea capitalului actionarilor (ROE)
Lichiditate
Rata curenta (indice al lichiditatii generale)
Rata de lichiditate (testul acid)
Indatorare
Gradul de indatorare al capitalului (1)
Gradul de indatorare al capitalului (2)
Rata datoriei
Rata de acoperire a dobanzilor
Rata de acoperire cu lichiditate a datoriei
Utilizarea activelor
Randamentul activelor
Randamentul activelor totale
Puterea de castig (BEP)
Rentabilitatea activelor (ROA)
Investitie
Rata de plata a dividendului
Buget
2034 2035 2036
profit brut / total vanzari 7.1% 11.3% 14.5%
profit net / total vanzari 5.1% 8.9% 11.9%
profit brut/ (capital+datorii TL) 65.3% 87.3% 133.8%
total vanzari / active nete = total vanzari / capital utilizat 9.2 7.7 9.2
Rata profitului brut* randamentul activelor 65.3% 87.3% 133.8%
profit net / capital propriu 225.6% 198.7% 155.0%
total vanzari / active nete = total vanzari / capital utilizat 9.2 7.7 9.2
total vanzari / total active 4.92 4.06 3.55
profit brut / total active 35.0% 46.0% 51.5%
profit net / total active 25.2% 36.2% 42.1%
4000
Parte fixa 4000
Parte variabila 1.792115 lei/hr zbor 2000
0
2,200 2,400 2,600 2,800 3,000 3,200 3,40
Total costuri fixe 799,234
Cost variabil unitar (cost marginal) 393.6851
Pret mediu vanzare ora zbor 729.4326
CALCUL BEP
Contributia unitara 335.7475
BEP 2380.462
2,500,000
3,500,000
3,000,000
2400 1,750,638 1,744,079
2500 1,823,582 1,783,447
2600 1,896,525 1,822,816 2,500,000
2700 1,969,468 1,862,184
2800 2,042,411 1,901,553
2,000,000
2900 2,115,355 1,940,921
3000 2,188,298 1,980,290
3100 2,261,241 2,019,658 1,500,000
3200 2,334,184 2,059,027
3300 2,407,128 2,098,395
3400 2,480,071 2,137,764 1,000,000
3500 2,553,014 2,177,132
3600 2,625,957 2,216,501 500,000
3700 2,698,901 2,255,869
3800 2,771,844 2,295,238
3900 2,844,787 2,334,606 0
4000 2,917,730 2,373,975 1500 2000
00 2,800 3,000 3,200 3,400 3,600
Venitur
i
Costuri
6 Alte imprumuturi(ct.2673+2674+2678+2679-2966-2969) 17
TOTAL(rd.12 la 18) 18
ACTIVE IMOBILIZATE-TOTAL(rd.06+11+19) 19
B. ACTIVE CIRCULANTE
I. STOCURI
1 Materii prime si materiale consumabile
(ct.301+3021+3022+3023+3024+3025+3026+3028+303+/-
308+351+358+381+/-388-391-3921-3922-3951-3958-398) 20
Productia in curs de executie(ct. 331+332+334+/-
2 3481+3541-393-3941-3952) 21
Alte creante
(ct.425+4282+431+437+4382+441+4424+4428+444+445+
4 446+447+4482+4582+461+473-493+5187) 28
Alte creante
Sume de incasat de la societatile din cadrul grupului
CHELTUIELI DE EXPLOATARE-TOTAL
(rd.12 la 15-16+17+20+23+26+31) 34
PROFITUL SAU PIERDEREA DIN EXPLOATARE
-Profit (rd.11-34) 35
- Pierdere (rd.34-11) 36
Venituri din interese de participare
9 (ct.7611+7613) 37
- din care , veniturile obtinute de la
entitatile afiliate 38
VENITURI FINANCIARE-TOTAL
(rd 37+39+41+43) 44
Nr. Sold la :
rd 12/31/2003
A.ACTIVE IMOBILIZATE
I. IMOBILIZARI NECORPORALE
1 Cheltuieli de constituire (ct.201-2801) 01
(ct.2051+2052+208-2805-2808-2905-2908)
4 Fondul comercial(ct.2071-2807-2907-2075) 04
5 Avansuri si imobilizari necorporale in curs 05
(ct.233+234-2933)
TOTAL: (rd.01 la 05) 06 21,844
II. IMOBILIZARI CORPORALE
1 Terenuri si constructii 07 25,192,337
(ct. 211+212-2811-2812-2911-2912)
2 Instalatii tehnice si masini (ct.213-2813-2913) 08 13,771,608
3
Produse finite si marfuri( ct. 345+346+/-3485+/-
3486+3545+3546+356+357+361+/-368+371+/-378-3945-
3946-3953-3954-3956-3957-4428) 23 1,922,992
4 Avansuri pentru cumparari de stocuri(ct. 4091) 24 2,122,264
TOTAL(rd.21 la 24) 25 24,600,533
II.CREANTE
Creante comerciale ( ct.
1 4092+4111+4118+413+418-491) 26 18,688,468
Sume de incasat de la societatile din cadrul grupului (ct.
2 4511+4518-4951) 27
Sume de incasat din interese de participare(ct. 4521+4528-
3 4952) 28
Alte creante
(ct.425+4282+431+437+4382+441+4424+4428+444+445+446
4 +447+4482+4582+461+473-493+5187) 29 661,159
(ct.5112+5121+5122+5123+5124+5125+5311+5314+5321+53
22+5323+5328+5411+5412+542) 36 2,441,039
ACTIVE CIRCULANTE- TOTAL
(rd.25+31+35+36) 37 39,870,275
C. CHELTUIELI IN AVANS( ct.471) 38 47,040
D. DATORII CE TREBUIE PLATITE INTR-O PERIOADA DE UN
AN
TOTAL:(rd.50 la 57) 58 0
46,431 46,431
784,934 315,555 18,566,140
0 0 0
831,365 361,986 18,566,140
38,481,192 38,202,985 337,871,515
15,057,317 21,638,832 63,163,971
1,348,160
1,236
0 0 1,349,396
12,800 32,068,373
3,057,314 3,798,845 33,631,068
621,560
295,386 130,971
295,386 752,531
214,420
0 0 214,420
5,406,875 2,368,932 29,524,253
8,620,543 8,562,005
16,498,174 17,706,513
ERDERE
lei ( RON )
Exercitiul financiar Exercitiul financiar Exercitiul financiar
2004 2005 2006
2 3 3
98,069,007 104,822,649 134,572,475
2,910,293 31,462,145
594,122
645,902 1,661,675 8,029,388
34,674 30,471 82,147
-114,020 -64,591 0
32,685 11,499 0
146,705 76,090 0
13,943,159 16,862,676 23,940,258
-5547777 -5547777
19272
5567049
0 0
Profitabilitate
Rata profitului brut
Rata profitului net
Rentabilitatea capitalului utilizat (ROCE)
Randamentul activelor
Rentabilitatea capitalului utilizat (ROCE)
Rentabilitatea capitalului actionarilor (ROE)
Lichiditate
Rata curenta (indice al lichiditatii generale)
Rata de lichiditate (testul acid)
Indatorare
Gradul de indatorare al capitalului (1)
Rata datoriei
Rata de acoperire a dobanzilor
Rata de acoperire cu lichiditate a datoriei
Utilizarea activelor
Randamentul activelor
Randamentul activelor totale
Puterea de castig (BEP)
Rentabilitatea activelor (ROA)
Investitie
Rata de plata a dividendului
Randamentul dividendului
Profit per actiune
Randamentul titlului PPE
2003 2004 2005 2006
total vanzari / active nete = total vanzari / capital utilizat 1.6 1.9 2.2 0.4
total vanzari / total active 0.91 0.99 1.13 0.24
profit brut / total active 17.6% 22.7% 22.7% 1.9%
profit net / total active
TABELUL 2 : regii
Total firma Activitati / produs
Costuri indirecte lunare 243,000 Produs 1 Produs 2 Produs 3
Aprovizionare 32,000 45% 35% 20%
Vanzari 27,000 10% 45% 45%
Progr si urm productiei 45,000 25% 35% 40%
Management si admin 61,000 30% 30% 40%
Amortizari 110,000 30% 50% 20%
COSTURI UNITARE
a. ABSORBTIA UNIFORMA A REGIILOR
Total produse 1900
Cost regii / unitate de cost 127.89 127.89 127.89 127.89
Cost total unitate 207.89 232.89 312.89
Preturi de vanzare
Produs 1 Produs 2 Produs 3
250 300 400
Costuri Marja profitului brut
Produs 1 Produs 2 Produs 3 Produs 1 Produs 2
a. ABSORBTIA UNIFORMA A
REGIILOR 207.89 232.89 312.89 16.8% 22.4%
b. ABSORBTIA REGIILOR
PROPORTIONALA CU
MANOPERA DIRECTA 181.25 155.63 438.13 27.5% 48.1%
c. ABSORBTIA REGIILOR
PROPORTIONALA CU TIMPUL DE
UTILAJ 180.21 280.36 272.68 27.9% 6.5%
21.8%
-9.5%
31.8%
19.2%
40
Exemplu curs 20
CF
Momentul 0 -100 -100
0
Perioada 1 15 13.0 1
0 1 2 3 4
Perioada 2 20 15.1 2 ul da ad
a da da
nt oa ir o
a a
Perioada 3 22 14.5 3 -20 me
ri rio r io
M
o Pe Pe Pe Pe Pe
Perioada 4 21 12.0 4
Perioada 5 25 12.4 5 -40
Perioada 6 20 8.6 6
Perioada 7 23 8.6 7 -60
r= 15%
-80
-120
NPV r= 15%
P1 12,028.2
P2 1,032.6
P3 10,374.6
IRR
P1 Err:523
P2 Err:523
P3 Err:523
ARBV
Val contabila active P1 40,000 33,500 27,000 20,500
P2 40,000 33,500 27,000 20,500
P3 40,000 33,500 27,000 20,500
ARBV P1 82.13%
P2 55.07%
P3 82.13%
1 a 2 3 4 5 6 7
ad ada ada ada ad
a
ada
ir o rio r io rio ir o rio
Pe Pe Pe Pe Pe Pe
CF nominal
CF actualizat
50000
40000
30000
An4 An5 An6
13,000 29,000 45,000 20000
11,000 15,000 17,000 10000 P
1
5,000 25,000 45,000 P
0 2
0 1 2 3 4 5 6 7 8 P
-10000 3
1,333.3 1,333.3 1,333.3
-20000
-30000
-40000
10000 P
1
P
0 2
0 1 2 3 4 5 6 7 8 P
-10000 3
2.25 -40000
-50000
8
Amortiz anuala
14,000 7,500 1,000 6,500
14,000 7,500 1,000 6,500
14,000 7,500 1,000 6,500
P
1
P
2
8 P
3
P
1
P
2
8 P
3
ARBORELE DE DECIZIE ELEMENTAR
valoare= 8
LOTO 6 DIN 49
combinari de 49 luate cate 6 13,983,816
valoare= -4.64244380789907
PROIECT EXTINDERE ATsrl
A. Investitie avion Cessna 185 Skywagon
avion monomotor cu piston usor cu 6 locuri pentru pasageri, echipat cu aparatura pentru zbor de noapte
cumparat second-hand 2,000,000.00 RON
Valoare reziduala 1,500,000
2038 2039
Model vanzari
Ore de zbor/an 0% 3000 3,000
Pret ora zbor 0% 900 900
Model operatii
pret combust pe ora de zbor 7% 270 289
prima de zbor 10% 75 83
cost mentenanta motor 7% 60 64
Salarii piloti 7% 126,000 134,820
Salariu mecanic 10% 75,600 83,160
Utilitati 10% 88,057 96,863
Amortizare 10 200,000 200,000
CPP
Vanzari 2,700,000 2,700,000
Cheltuieli 1,504,657 1,621,643
Profit brut 1,195,343 1,078,357
Profit net 1,004,088 905,820
CF
Profit net+amortizare -2,000,000.00 1,204,088 1,105,820
VNA 18% 1,847,532
IRR 49%
Analiza de senzitivitate
Valoarea variabilei
Pesimist
Marimea pietei 1500
Pretul unitar 750
Costul comb 300
Analiza de scenarii
Scenariu: inca 4 ani de recesiune NPV=
Piata cere volum mic
Pretul de vanzare acceptat
Pretul comb creste 12% pe an
ANUL 1
Cumparat Skywagon
-2,000,000.00
Investitie VA an 1 VNA
Skywagon -2,000,000.00 2,874,651 874,651
Citation -4,000,000.00 5,899,259 1,899,259
entru zbor de noapte
UL 1 ANUL 2
Cerere mare (probabilitate) 80% NPV form
CF 3,336,000 3,336,000
60%
1,204,088
2,504,598
3,708,686 Cerere mica (probabilitate) 20%
CF 1,433,129
40%
606,177
2,311,015
2,917,192 Cerere mica (probabilitate) 60% Vinde Skywagon
CF 520,676 1,400,000
40%
1,012,937
4,687,577
5,700,514 Cerere mica (probabilitate) 60% Vinde Citation
CF 969,855 2,900,000
Dobanda compusa
Dobanda nominala p.a. 10%
Dobanda efectiva
1 plata/an 10.00000% 10.00000%
2 plati/an 10.25000% 10.25000%
4 plati/an 10.38129% 10.38129%
12 plati/an (lunar) 10.47131% 10.47131%
52 plati/an (saptamanal) 10.50648% 10.50648%
365 plati/an (zilnic) 10.51558% 10.51558%
8760 plati/an (la fiecare ora) 10.51703% 10.51703%
525600 plati/an (la fiecare minut) 10.51709% 10.51709%
31536000 plati/an (la fiecare secunda) 10.51709% 10.51709%
∞ plati/an (continuu) 10.51709%
1 (3,000.00) 1.0240%
2 (3,000.00) 1.0240%
3 (3,000.00) 1.0240%
4 (3,000.00) 1.0240%
5 (3,000.00) 1.0240%
6 (3,000.00) 1.0860%
7 (3,000.00) 1.0860%
8 (3,000.00) 1.0860%
9 (3,000.00) 1.0860%
10 (3,000.00) 1.0860%
11 (3,000.00) 1.0860%
12 (3,000.00) 1.2100%
13 (3,000.00) 1.2100%
14 (3,000.00) 1.2100%
15 (3,000.00) 1.2100%
16 (3,000.00) 1.2100%
17 (3,000.00) 1.2100%
18 (3,000.00) 1.2100%
19 (3,000.00) 1.2100%
20 (3,000.00) 1.2100%
21 (3,000.00) 1.2100%
22 (3,000.00) 1.2100%
23 (3,000.00) 1.2100%
24 (3,000.00) 1.2100%
25 (3,000.00) 1.8800%
26 (3,000.00) 1.8800%
27 (3,000.00) 1.8800%
28 (3,000.00) 1.8800%
29 (3,000.00) 1.8800%
30 (3,000.00) 1.8800%
31 (3,000.00) 1.8800%
32 (3,000.00) 1.8800%
33 (3,000.00) 1.8800%
34 (3,000.00) 2.9400%
35 (3,000.00) 2.9400%
36 (3,000.00) 2.9400%
37 (3,000.00) 2.9400%
38 (3,000.00) 2.9400%
39 (3,000.00) 2.9400%
40 (3,000.00) 2.9400%
0.106
0.105
0.104
0.103
0.102
Colum
0.101 nD
0.1
0.099
0.098
0.097
1 10 100 1000
dobanda fixa
nutului platilor
Dobanda Plata
la sold principal
750 (3,818.47)
721.361443 (3,847.11)
692.508097 (3,875.97)
663.438351 (3,905.04)
634.150582 (3,934.32)
604.643155 (3,963.83)
574.914422 (3,993.56)
544.962723 (4,023.51)
514.786387 (4,053.69)
484.383728 (4,084.09)
453.75305 (4,114.72)
422.892641 (4,145.58)
391.800779 (4,176.67)
360.475728 (4,208.00)
328.915739 (4,239.56)
297.119051 (4,271.36)
265.083887 (4,303.39)
232.808459 (4,335.67)
200.290966 (4,368.18)
167.529591 (4,400.94)
134.522507 (4,433.95)
101.267869 (4,467.21)
67.7638211 (4,500.71)
34.008493 (4,534.47)
si dobanda fixa
nutului platilor
Dobanda Plata
la sold principal
833.333333 (2,166.67)
815.277778 (2,184.72)
797.071759 (2,202.93)
778.714024 (2,221.29)
760.203307 (2,239.80)
741.538335 (2,258.46)
722.717821 (2,277.28)
703.74047 (2,296.26)
684.604974 (2,315.40)
665.310015 (2,334.69)
645.854265 (2,354.15)
626.236384 (2,373.76)
606.455021 (2,393.54)
586.508812 (2,413.49)
566.396386 (2,433.60)
546.116356 (2,453.88)
525.667325 (2,474.33)
505.047886 (2,494.95)
484.256619 (2,515.74)
463.292091 (2,536.71)
442.152858 (2,557.85)
420.837465 (2,579.16)
399.344444 (2,600.66)
377.672314 (2,622.33)
355.819584 (2,644.18)
333.784747 (2,666.22)
311.566286 (2,688.43)
289.162672 (2,710.84)
266.572361 (2,733.43)
243.793797 (2,756.21)
220.825412 (2,779.17)
197.665624 (2,802.33)
174.312838 (2,825.69)
150.765445 (2,849.23)
127.021823 (2,872.98)
103.080339 (2,896.92)
78.9393414 (2,921.06)
54.5971693 (2,945.40)
30.0521457 (2,969.95)
5.30258023 (2,994.70)
si dobanda flotanta
nutului platilor
Sold Dobanda Plata
Dobanda % imprumut la sold principal
100000
6.0240% 97,502.00 502 (2,498.00)
6.0240% 94,991.46 489.46 (2,510.54)
6.0240% 92,468.32 476.8571 (2,523.14)
6.0240% 89,932.51 464.191 (2,535.81)
6.0240% 87,383.97 451.4612 (2,548.54)
6.0860% 84,827.15 443.1824 (2,556.82)
6.0860% 82,257.37 430.215 (2,569.78)
6.0860% 79,674.55 417.1819 (2,582.82)
6.0860% 77,078.63 404.0828 (2,595.92)
6.0860% 74,469.55 390.9171 (2,609.08)
6.0860% 71,847.23 377.6847 (2,622.32)
6.2100% 69,219.04 371.8094 (2,628.19)
6.2100% 66,577.25 358.2085 (2,641.79)
6.2100% 63,921.79 344.5373 (2,655.46)
6.2100% 61,252.58 330.7953 (2,669.20)
6.2100% 58,569.57 316.9821 (2,683.02)
6.2100% 55,872.66 303.0975 (2,696.90)
6.2100% 53,161.80 289.141 (2,710.86)
6.2100% 50,436.92 275.1123 (2,724.89)
6.2100% 47,697.93 261.011 (2,738.99)
6.2100% 44,944.76 246.8368 (2,753.16)
6.2100% 42,177.35 232.5892 (2,767.41)
6.2100% 39,395.62 218.2678 (2,781.73)
6.2100% 36,599.49 203.8723 (2,796.13)
6.8800% 33,809.33 209.8371 (2,790.16)
6.8800% 31,003.17 193.8402 (2,806.16)
6.8800% 28,180.92 177.7515 (2,822.25)
6.8800% 25,342.49 161.5706 (2,838.43)
6.8800% 22,487.79 145.297 (2,854.70)
6.8800% 19,616.72 128.93 (2,871.07)
6.8800% 16,729.19 112.4692 (2,887.53)
6.8800% 13,825.10 95.91402 (2,904.09)
6.8800% 10,904.37 79.26393 (2,920.74)
7.9400% 7,976.52 72.15056 (2,927.85)
7.9400% 5,029.30 52.77796 (2,947.22)
7.9400% 2,062.57 33.27717 (2,966.72)
7.9400% (923.78) 13.64736 (2,986.35)
7.9400% (3,929.89) -6.112341 (3,006.11)
7.9400% (6,955.89) -26.00278 (3,026.00)
7.9400% (10,001.92) -46.02484 (3,046.02)
Colum
nD
0
CELULELE MARCATE CU GALBEN SUNT CALCULATE CU GOAL SEEK
Leasing cu plati lunare egale Leasing cu o singura plata la incepu
Perioada de leasing in luni 30
Plata initiala (nr de rate platit initial) 1
Rate ramase de platit 29
Cheltuieli de management (platite initial) 1000
Suma lunara fixa a ratei de leasing 489
Optiunea de cumparare la sfarsitul contractului 25460
Costul echipamentului daca ar fi cumparat 34147
Avans platit 2800
Total valoare finantata 30858
Diferenta -0.0002101
Calculul Locatorului
Locatorul doreste o dobanda anuala de 13%
Dobanda lunara 1.0833%
Costul de achizitie al echipamentului 61000
Avans incasat 5000
Perioada de leasing in luni 37
Rate incasate initial 2
Cheltuieli de management (platite initial) 1000
Optiunea de cumparare la sfarsitul contractului 10000
Suma lunara fixa a ratei de leasing 1492.7
Diferenta 4.09138E-05
CU PLATI LUNARE
Costul de achizitie al echipamentului 37,000,000
Avans incasat 3,700,000
Total valoare finantata 33,300,000
Perioada de leasing in luni 120
Suma lunara fixa a ratei de leasing 375,000
Dobanda anuala 8.90%
Dobanda lunara 0.74%
Valoarea actualizata a ratelor 29,730,001
Valoarea actualizata a platilor 33,430,001
Testul 90% 90.4%
FINANCIAR
Suma de incasat in Septembrie USD 1,000,000
Vanzare Futures 1 000 000$ Sept @ 1,35 $/Euro 1.35 740,741 EURO