Beruflich Dokumente
Kultur Dokumente
Intial investment
Revenue
Production
Depreciation
EBIT
Net Income
OCF
Adjustments
Salvage Value
Opportunity Cost
NWC
FC
0
-150000
-100000
100000
-50000
-20000
30000
19800
39800
163200
249696 212241.6
-88000 -145200 -133100
-32000
-19200
-11520
43200
85296 67621.6
28512 56295.36 44630.26
60512 75495.36 56150.26
30000
129891.9
-87846
-11520
30525.86
20147.07
31667.07
21758.4
150000
-10000
-260000
10000
0
39800
5760