| 财务净现值计算表 单位:万元 | ||||||||
| \年份 项目\ | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| 现金流入 | 0 | 0 | 166 | 184 | 184 | 184 | 184 | 184 |
| 现金流出 | 140 | 210 | 0 | 0 | 0 | 0 | 0 | 0 |
| 净现金流量 | -140 | -210 | 166 | 184 | 184 | 184 | 184 | 184 |
| 折现系数 | 0.8929 | 0.7972 | 0.7118 | 0.6355 | 0.5674 | 0.5066 | 0.4523 | 0.4038 |
| 净现值 | -125.006 | -167.412 | 118.159 | 116.932 | 104.402 | 93.214 | 83.223 | 74.299 |
| 累计现值 | -125.006 | 292.418 | -174.259 | -57.327 | 47.074 | 140.289 | 223.512 | 297.811 |