Documente Academic
Documente Profesional
Documente Cultură
-lei-
Proiect I Proiect II
Investitia initiala -2.000.000 -1.332.000
VAN 1.967.561 lei 1.251.660 lei
RIR 29,43% 26,71%
TR 3,84 ani 2,57 ani
IP 1.98 1.94
CFD actualizate 0 546.407 590.906 636.935 684.734 734.609
Scenariul optimist
a. Modificarea CA (+25%)
-lei-
Anul 1 2 3 4 5
CA ESTIMATA 1,200,000 1,500,000 1,875,000 2,343,750 2,929,688
CV (7%*CA) 84,000 105,000 131,250 164,063 205,078
CF (25%*CA) 300,000 375,000 468,750 585,938 732,422
=EBITDA 816,000 1,020,000 1,275,000 1,593,750 1,992,188
-Ch Amo 200,000 200,000 200,000 200,000 200,000
=EBIT 616,000 820,000 1,075,000 1,393,750 1,792,188
-Dob 0 0 0 0 0
=EBT 616,000 820,000 1,075,000 1,393,750 1,792,188
-Impozit pe profit (16%) 98,560 131,200 172,000 223,000 286,750