Nr.

Rata Specificaţie
crt. de
actualizar Costuri Venituri
e actualizat actualizat
(%) e (€) e (€)
1 10 1.483.971 2.068.6
2 12 1.411.198 71
1.754.2
3 14 1.348.772 19
1.510.5
4 15 1.320.624 35
1.408.8
5 16 1.294.189 95
1.318.1
6 17 1.269.269 86
1.236.8
7 19 1.223.328 98
1.097.7
16

Raportul beneficiu/cost (Euro profit total/Euro)

0.5 10 10 0.395
0.4 12 12 0.244
0.3 14 14 0.121
0.2 15 15 0.068
0.1 16 16 0.019
0 17 17 -0.024
-0.1 19 19 -0.101
-0.2
 Rata de actualizare Costuri actualizate Venituri actualizate
10 1483971 2068671
12 1411198 1754219
14 1348772 1510535
15 1320624 1408895
16 1294189 1318186
17 1269269 1236898
Raportul beneficiu/cost (Euro profit total/1 Euro cheltuieli totale) 19 1223328 1097716

Raportul beneficiu/cost (Euro profit tot./1 Euro ch. tot.)

0.5

0.4 0.395
0.3
0.244
0.2 Raportul beneficiu/cost
0.121 (Euro profit total/Euro)
0.1
0.068
0 0.019
8 10 12 14 16 -0.024
18 20
-0.1 -0.101

-0.2
Rata de actualizare (%)
Venitul net actualizat (Euro) Venit net actualizat (Euro)
586.279 10 586279 10
344.606 12 344606 12
163.342 14 163342 14
89.843 15 89843 15
25.562 16 25256 16
-30.815 17 -30815 17
-124.077 19 -124077
Venit net actualizat
19
700000
600000

Venit net actualizat (Euro)

500000
400000
300000
200000
100000
0
8 10 12 14 16 18 20
-100000
-200000
Rata de actualizare (%)
 Venit net actualizat (Euro)
586279
344606
163342
89843
25256
-30815
Venit net actualizat (Euro) -124077
0
0
0
0
0 Venit net actualizat (Euro)
0
0
0
8 10 12 14 16 18 20
0
0
Rata de actualizare (%)