X hits on this document

146 views

0 shares

0 downloads

0 comments

63 / 64

t=0

t=1

t=2

t=3

t=4

Initial invest.

(total cost)

(8,000,000)

Inc. rev.

6,000,000

6,000,000

6,000,000

6,000,000

Inc. cost

(2,000,000)

(2,000,000)

(2,000,000)

(2,000,000)

Deprec.

2,000,000

2,000,000

2,000,000

2,000,000

OP CF

3,500,000

3,500,000

3,500,000

3,500,000

NOP CF

3,000,000

Project CF

(8,000,000)

3,500,000

3,500,000

3,500,000

6,500,000

Financing

8,000,000

Interest (AT)

(360,000)

(360,000)

(360,000)

(360,000)

Repay.

(8,000,000)

Fin. Rel. CF

8,000,000

(360,000)

(360,000)

(360,000)

(8,360,000)

Total CF

0

3,140,000

3,140,000

3,140,000

(1,860,000)

Document info
Document views146
Page views146
Page last viewedWed Dec 07 13:11:18 UTC 2016
Pages64
Paragraphs760
Words3293

Comments