7/25/2019 Impozit Irlanda Dunca

1/5

Anul 0 1 2

Investitia -22200000

Flux de numerar 0 1084173.5 1331673.5

Amortizare 0 -11100000 -2775000

Proft inainte de imozitare -1001582!.5 -144332!.5

Imozitul 10" -1001582.!5 -144332.!5

Proft dua imozitare 0 -#014243.85 -12#8##3.85

7/25/2019 Impozit Irlanda Dunca

2/5

3 4 5 ! 7

1754673.5 949173.5 319173.5 917673.5 1691673.5

-21!4500 -1540125 -11550#3.75 -8!!320.31 -!4#740.23

-40#82!.5 -5#0#51.5 -835#20.25 51353.1# 1041#33.27

-40#82.!5 -5#0#5.15 -835#2.025 5135.31# 1041#3.327

-3!8843.85 -53185!.35 -752328.225 4!217.871 #3773#.#43

7/25/2019 Impozit Irlanda Dunca

3/5

7/25/2019 Impozit Irlanda Dunca

4/5

11100000 2775000 21!4500 1540125 11550#3.75

7/25/2019 Impozit Irlanda Dunca

5/5

8!!320.31 !4#740.23 487305.17 3!5478.88 211035!3.34