Professional Documents
Culture Documents
Rasti 22
Rasti 22
Fakulteti i Ekonomisë
Departamenti i Financës
DETYRE KURSI
NR.22
Punuan:
Rasti studimi Nr 22
Kompania Food shpk ushtron aktivitetin e saj në sektorin agro-ushqimor. Kompania ka nevojë
për 25,000$ për të kryer një investim dhe ka marrë dy ofertat e mëposhtme nga dy banka
tregtare:
BANKA A BANKA B
Shuma e huase 25000
perioda e kesteve mujore 3-mujore
interesi 0.112 0.117
kohezgjatja 3 vite 5 vite
Viti 1 2 3
Fluksi financiar 2,000 (3,500) 15,000 35,000 (
c) A duhet ta realizojë kompania këtë projekt sipas metodës NPV? Kosto e kapitalit të
kompanisë është j 1 =9.5%.
d) Po sipas kriterit IRR?
c) viti 0 1
Fluksi financiar $ (25,000.00) $ 2,000.00
4 5
,000 35,000 (1,000)
Llogaritje
11.79%
Llogaritje
12.22%
Cs Bs
0 $25,000.00
$587.50 $24,412.50
$592.99 $23,819.51
$598.52 $23,220.99
$604.11 $22,616.88
$609.75 $22,007.13
$615.44 $21,391.69
$621.18 $20,770.51
$626.98 $20,143.53
$632.83 $19,510.70
$638.74 $18,871.96
$644.70 $18,227.26
$650.72 $17,576.54
$656.79 $16,919.75
$662.92 $16,256.83
$669.11 $15,587.73
$675.35 $14,912.38
$681.66 $14,230.72
$688.02 $13,542.70
$694.44 $12,848.26
$700.92 $12,147.34
$707.46 $11,439.88
$714.07 $10,725.81
$720.73 $10,005.08
$727.46 $9,277.63
$734.25 $8,543.38
$741.10 $7,802.28
$748.02 $7,054.26
$755.00 $6,299.27
$762.04 $5,537.22
$769.16 $4,768.06
$776.34 $3,991.73
$783.58 $3,208.15
$790.90 $2,417.25
$798.28 $1,618.97
$805.73 $813.25
$813.25 $0.00
2 3 4 5
$ (3,500.00) $ 15,000.00 $ 35,000.00 $ (1,000.00)
projekti pranohet
projekti pranohet