Бизнес планирование

i

Ii

CFi

CFi – Ii

αi

Ii·αi

CFi·αi

(CFi – Ii)·αi

1

60

-

-60

0,8696

52,176

-

-52,176

2

30

-

-30

0,7561

22,683

-

-22,683

3

10

-

-10

0,6575

6,575

-

-6,575

4

-

10

10

0,5718

-

5,718

5,718

5

-

25

25

0,4972

-

12,43

12,43

6

-

40

40

0,4323

-

17,292

17,292

7

-

55

55

0,3759

-

20,675

20,675

8

-

70

70

0,3269

-

22,883

22,883

Сумма

81,434

78,998

-2,436

i

Ii

CFi

CFi – Ii

αi

Ii·αi

CFi·αi

(CFi – Ii)·αi

1

60

-

-60

0,8333

49,998

-

-49,998

2

30

-

-30

0,6944

20,832

-

-20,832

3

10

-

-10

0,5787

5,787

-

-5,787

4

-

10

10

0,4823

-

4,823

4,823

5

-

25

25

0,4019

-

10,048

10,048

6

-

40

40

0,3349

-

13,396

13,396

7

-

55

55

0,2791

-

15,351

15,351

8

-

70

70

0,2326

-

16,282

16,282

Сумма

76,617

59,9

-16,717