LibrriaNr. Crt.ProdusICriCantitatePre Pre fr TVATVAPre cu TVAData1Enciclopedii300122366008784453843/2/152Audiobooks180407200172889283/2/15Cot TVA24%3Art, arhiterctur240150360008640446403/2/154Culinare1805090002160111603/2/155Reviste45025112502700139503/2/15Pre fr TVA=Pre*Cantitate6Biografii, memorii, jurnale31034105402529.613069.63/2/15TVA=24%*Pre fr TVA7Dicionare1705085002040105403/2/15Pre cu TVA=Pre fr TVA+TVA8Limbi strine36030108002592133923/2/159Ficiune40025100002400124003/2/1510Poezie, teatru3502898002352121523/2/1511Beletristic50023115002760142603/2/1512Benzi desenate350124200100852083/2/1513tiine Exacte20017340081642163/2/1514Sntate, dezvoltare personal15012180043222323/2/1515Istorie, Religie, Psihologie, Filosofie45025112502700139503/2/1516Computer i Internet27039105302527.213057.23/2/1517Pentru copii, adolesceni55028154003696190963/2/1518Business i Economie44037162803907.220187.23/2/1519Drept, Medicin22060132003168163683/2/1520Ghiduri i hri turistice130212730655.23385.23/2/15IICri strineCantitatePre Pre fr TVATVAPre cu TVAData1Carte englez43048206404953.625593.63/2/152Carte francez39045175504212217623/2/15IIIMuzicCantitatePre Pre fr TVATVAPre cu TVAData1Rock20018360086444643/2/152Alternative/Indie20020400096049603/2/153Jazz/Blues200224400105654563/2/154Clasic200244800115259523/2/155Soundtrack20015300072037203/2/156Pop20017340081642163/2/157Pentru copii20013260062432243/2/158Various Artists20014280067234723/2/159Folk/Country20014280067234723/2/1510Vinil150406000144074403/2/15IVFilmCantitatePre Pre fr TVATVAPre cu TVAData1Aciune, aventuri15018270064833483/2/152Animaie130192470592.83062.83/2/153Comedie15018270064833483/2/154Biografic, Documentar80181440345.61785.63/2/155Dram10020200048024803/2/156Romantic15018270064833483/2/157SF15018270064833483/2/158Romneti5040200048024803/2/159Blu-Ray300164800115259523/2/1510Pentru copii, adolesceni20015300072037203/2/1511Filme de Oscar100454500108055803/2/1512Ediii de colecie10040400096049603/2/1513Seriale TV, emisiuni5056280067234723/2/15VPapetrieCantitatePre Pre fr TVATVAPre cu TVAData1Agende40030120002880148803/2/152Calendare400156000144074403/2/153Jurnale, carnete40037148003552183523/2/154Instrumente de scris4008320076839683/2/155Accesorii pentru cititori400124800115259523/2/15VIBoard gamesCantitatePre Pre fr TVATVAPre cu TVAData1Jocuri de societate150150225005400279003/2/152Jocuri in limba romn150180270006480334803/2/153jocuri de cri150100150003600186003/2/154jocuri de logic150170255006120316203/2/15VIICeai i accesoriiCantitatePre Pre fr TVATVAPre cu TVAData1Ceai10010100024012403/2/152Ceainice, cni, ceti40050200004800248003/2/153Cutii2007140033617363/2/154Infuzoare10088001929923/2/155Gastronomie7015105025213023/2/15

Sheet1Se presupune c se face o investiie de extindere a librriei. Se pltesc 23.000 peste un an i se primesc anual venituri de 5.000 i 4.000 n urmtorii 2 ani. S se calculeze valoarea prezent net a investiiei, tiind c rata anual a inflaiei este 9%.Investiie iniial23,000 [$-1]Venit din anul 17,000 [$-1]Venit din anul 265,000 [$-1]Rata anual a inflaiei9%NPV(valoarea prezent net a investiiei)34,983