|
- UID
- 223292
- 帖子
- 219
- 主题
- 105
- 注册时间
- 2011-7-11
- 最后登录
- 2013-9-10
|
Y 0 1 2 3 4 5
Investment-10000
NCF 3000 3000 3000 3000 3000
Depreciation 2000 2000 2000 2000 2000
Profit 1000 1000 1000 1000 1000
Tax 400 400 400 400 400
Profit after tax 600 600 600 600 600
Depreciation 2000 2000 2000 2000 2000
NCF -10000 2600 2600 2600 2600 2600
PV of CF $9,856.05
investment $(10,000.00)
NPV ($143.95) |
|
发表于 2011-7-13 16:45
|