*********************风马牛不相及分隔线**************************** 各位可以无障碍阅读公众号文字的朋友不用往下看了。 以下是我随手从电脑存档中弄的一个复制/粘贴，绝对原创，且丝毫不涉及工作/商业机密。 | investment and R&D costs | 8000.00 | dollars in millions | | cost of facilities | 1500.00 |
|
|
|
| | personneltraining costs | 500.00 |
|
|
|
| | Price per plane | 130.00 | million |
|
|
| | Deliveries begin |
|
| 5 | years |
|
|
|
|
|
|
|
|
|
|
| | 此计划前发生的费用，不论是否投资B****g 7*7，均已支出，不受该项目影响，故为沉没成本。 |
| YEAR | AFTER-TAX
PROFIT | DEPRECIATION | CAPITAL
EXPENDITURES | CFATS | ACCUMULATED
CAFTS |
|
| | 1 | (597.30) | 40.00 | 400.00 | (957.30) | (957.30) |
|
| | 2 | (947.76) | 96.00 | 600.00 | (1451.76) | (1319.78) |
|
| | 3 | (895.22) | 116.40 | 300.00 | (1078.82) | (2211.37) |
|
| | 4 | (636.74) | 124.76 | 200.00 | (711.98) | (2746.29) |
|
| | 5 | (159.34) | 112.28 | 182.91 | (229.97) | (2903.36) |
|
| | 6 | 958.62 | 101.06 | 1741.42 | (681.74) | (3326.67) |
|
| | 7 | 1718.14 | 90.95 | 2.12 | 1806.97 | (2306.68) |
|
| | 8 | 1503.46 | 82.72 | (327.88) | 1914.06 | (1324.47) |
|
| | 9 | 1665.46 | 77.75 | 67.16 | 1676.05 | (542.58) |
|
| | 10 | 1670.49 | 75.63 | (75.21) | 1821.33 | 229.85 |
|
| | 11 | 1553.76 | 75.00 | (88.04) | 1716.80 | 891.75 |
|
|
|
