X hits on this document

203 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 views203
Page views203
Page last viewedFri Jan 20 20:28:49 UTC 2017
Pages64
Paragraphs760
Words3293

Comments