BT du an dau tu - Nm S lng SP Gi bn Chi ph sn xut Doanh thu...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
N m ă 0 1 2 3 4 S l ng SP ố ượ 10,000.00 11,000.00 14,000.00 12,000.00 Giá bán 20.00 21.20 22.47 23.82 Chi phí s n xu t 15.00 15.75 16.54 17.36 Doanh thu 200,000.00 233,200.00 314,608.00 285,843.84 Chi phí s n xu t 150,000.00 173,250.00 231,525.00 208,372.50 Chi phí thuê nhà x ng ưở 30,000.00 30,000.00 30,000.00 30,000.00 Chi phí c nh khác ố đị 15,000.00 15,000.00 15,000.00 15,000.00 Chi phí kh u hao 19,000.00 19,000.00 19,000.00 19,000.00 EBIT (14,000.00) (4,050.00) 19,083.00 13,471.34 Thu ph i n p ế ả ộ - - 6,679.05 4,714.97 EAT or Net Income (14,000.00) (4,050.00) 12,403.95 8,756.37 Dòng ti n t ho t ng SX (CFO) ạ độ 5,000.00 14,950.00 31,403.95 27,756.37 u t ban u Đầ ư đầ (100,000.00) V n l u ng ố ư độ 10,000.00 20,000.00 23,320.00 31,460.80 - Thay i v n l u ng đổ ố ư độ (10,000.00) (10,000.00) (3,320.00) (8,140.80) 31,460.80 Bán tài s n 40,000.00 Giá tr s sách ị ổ 24,000.00 Ti n thu ph i n p khi bán tài s n ế ả ộ 5,600.00 Dòng ti n t vi c bán tài s n ừ ệ 34,400.00 Dòng ti n t d án ừ ự (110,000.00) (5,000.00) 11,630.00 23,263.15 93,617.17 NPV (23,514.15)
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
5 12,000.00 25.25 18.23 302,994.47 218,791.13 30,000.00 15,000.00 19,000.00 20,203.35 7,071.17 13,132.17 32,132.17 - -
Background image of page 2
N m ă 0 1 2 3 4 S l ng SP ố ượ 10,000.00 11,000.00 14,000.00 12,000.00 Giá bán 20.00 21.20 22.47 23.82 Chi phí s n xu t 15.00 15.75 16.54 17.36 Doanh thu 200,000.00 233,200.00 314,608.00 285,843.84 Chi phí s n xu t 150,000.00 173,250.00 231,525.00 208,372.50 Chi phí thuê nhà x ng ưở 30,000.00 30,000.00 30,000.00 30,000.00 Chi phí c nh khác ố đị 15,000.00 15,000.00 15,000.00 15,000.00 Dòng ti n tr c thu ướ ế 5,000.00 14,950.00 38,083.00 32,471.34 Thu ph i n p ế ả ộ - - 13,329.05 11,364.97 Dòng ti n sau thu ế 5,000.00 14,950.00 24,753.95 21,106.37 Chi phí kh u hao 19,000.00 19,000.00 19,000.00 19,000.00 Ti n thu ti t ki m c t kh u hao ế ế đượ ừ - - 6,650.00 6,650.00 Dòng ti n t ho t
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 14

BT du an dau tu - Nm S lng SP Gi bn Chi ph sn xut Doanh thu...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online