第4年第5年1,122,234,718.28219,649,024.0931,252,760.00321,540.001,373,458,042.371,558,663,697.83219,638,523.2828,900,200.000.001,807,202,421.11235,833,729.15339,369,634.01315,000,000.00123,393,646.98699,230,666.231,373,458,042.370.00315,000,000.00172,924,918.06979,907,869.031,807,202,421.110.00第4年第5年906,839,802.0913,102,000.00186,815,316.2431,252,760.00321,540.001,138,331,418.331,238,101,081.6013,102,000.00186,782,418.3128,900,200.000.001,466,885,699.91192,461,577.78275,213,595.41287,000,000.0096,865,176.08548,902,664.471,125,229,418.3313,102,000.00287,000,000.00133,735,515.67757,834,588.821,453,783,699.9113,102,000.00第4年第5年667,984,221.7513,102,000.00152,082,966.4731,252,760.00321,540.00864,743,488.22917,800,427.4213,102,000.00152,039,102.5628,900,200.000.001,111,841,729.98148,229,061.54209,830,579.93205,000,000.0076,727,164.00434,787,262.67864,743,488.220.00205,000,000.00104,551,672.51592,459,477.541,111,841,729.980.00
北大纵横—中伍恒利—商业计划书附表1
