0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 总计 | |
固定资产价值 固定资产折旧 改良支出 改良支出摊销 净利润 残值净收入 营运资金 |
(90) |
(90) | (90) | (140) |
37 60 |
37 60 |
37 60 |
37 60 |
37 (80) 60 |
37 40 60 |
37 40 60 11 140 |
(270) 259 (80) 80 420 11 0 |
总计 | (90) | (90) | (90) | (140) | 97 | 97 | 97 | 97 | 17 | 137 | 288 | 420 |