レポート
ROIレポート
回収月
17ヵ月
ROI(12ヶ月)
22.5%
累積CF（最終月）
￥1,072,593
月次明細
| 月 | 人件費削減 | 再配分価値 | コスト | 純額 | 累積 |
|---|---|---|---|---|---|
| M1 | ￥89,062 | ￥43,622 | ￥1,545,000 | -￥1,412,315 | -￥2,912,315 |
| M2 | ￥118,750 | ￥58,163 | ￥45,000 | ￥131,913 | -￥2,780,402 |
| M3 | ￥133,594 | ￥65,434 | ￥45,000 | ￥154,027 | -￥2,626,375 |
| M4 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥2,450,234 |
| M5 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥2,274,092 |
| M6 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥2,097,951 |
| M7 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,921,810 |
| M8 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,745,668 |
| M9 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,569,527 |
| M10 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,393,386 |
| M11 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,217,244 |
| M12 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥1,041,103 |
| M13 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥864,962 |
| M14 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥688,820 |
| M15 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥512,679 |
| M16 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥336,538 |
| M17 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | -￥160,396 |
| M18 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥15,745 |
| M19 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥191,886 |
| M20 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥368,028 |
| M21 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥544,169 |
| M22 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥720,310 |
| M23 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥896,452 |
| M24 | ￥148,437 | ￥72,704 | ￥45,000 | ￥176,141 | ￥1,072,593 |