|
年度 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
净现金流量 |
-1000 |
-1200 |
800 |
900 |
950 |
1000 |
1100 |
1200 |
|
折现净现金流量 |
-909.0 |
-991.2 |
600.8 |
614.7 |
589.95 |
564.0 |
564.3 |
560.4 |
|
累计折现净现金流量 |
-909.0 |
-1900.2 |
-1299.4 |
-684.7 |
-94.75 |
469.25 |
|