TURUTA ELENA, MAAF171

VARIANTA 1

Coeficientul de Anul Investiii Cost exploatare Beneficii

discontare

0,89 1 1320
1174 --- ---
0,8 2 880
704 --- ---

0,71 3 220 990

--- 156 702
0,63 4 220 990
--- 138 623
0,56 5 220 990
--- 123 554
0,5 6 220 990
--- 110 495
0,45 7 220 990
--- 99 445
Total 2200 1100 4950
1878 626 2819

VARIANTA 2

Coeficientul de Anul Investiii Cost exploatare Beneficii

discontare

0,89 1 6600
5874 --- ---
0,8 2 4400
3520 --- ---
0,71 3 550 4950
--- 390 3514
0,63 4 550 4950
--- 346 3118
0,56 5 550 4950
--- 308 2772
0,5 6 550 4950
--- 275 2475
0,45 7 550 4950
--- 247 2227
Total 11000 2750 24750
9394 1566 14106