Scribd Logo
Upload

Welcome to Scribd!

  • Model Aplicatie Pentru VAN - 13 Feb 2023

    Uploaded by

    Alina Cretu
    3 views1 page
    The document contains a table with cash flows for a project over 10 years. It lists the initial investment, annual cash flows, and discount factors used to calculate the net present value. The net present value of the project is calculated as 2,489,008 thousand lei.

    Original Description:

    Original Title

    Model aplicatie pentru VAN_ 13 feb 2023

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains a table with cash flows for a project over 10 years. It lists the initial investment, annual cash flows, and discount factors used to calculate the net present value. The net present value of the project is calculated as 2,489,008 thousand lei.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    3 views1 page

    Model Aplicatie Pentru VAN - 13 Feb 2023

    Uploaded by

    Alina Cretu
    The document contains a table with cash flows for a project over 10 years. It lists the initial investment, annual cash flows, and discount factors used to calculate the net present value. The net present value of the project is calculated as 2,489,008 thousand lei.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    It = 2700 mii lei

    d=2 ani
    Ih1=1200 mii lei
    Ih2=1500 mii lei
    a=21%
    D=8 ani

    h Ih CFh 1/(1+a)^h Iha CFha


    1 1200 0,826 991,74 0,00
    2 1500 0,683 1024,52 0,00
    3 0 1800 0,564 0,00 1016,05
    4 0 2500 0,467 0,00 1166,27
    5 0 2800 0,386 0,00 1079,52
    6 0 2800 0,319 0,00 892,17
    7 0 3000 0,263 0,00 789,99
    8 0 3200 0,218 0,00 696,41
    9 0 3000 0,180 0,00 539,58
    10 0 2800 0,149 0,00 416,20
    Total 2700 - - 2016,26 6596,19
    Ita CFta

    Deci: Ita=2.016,26 mii lei


    CFta=6.596,19 mii lei

    Deoarece d>1 an vom aplica formula>

    VAN = -2.016,26 + 0,683 * 6.596,19


    VAN = 2489,008 mii lei

    You might also like