Professional Documents
Culture Documents
Item Account: Financial Table Beauty and Secret Cosmetics
Item Account: Financial Table Beauty and Secret Cosmetics
Item Account: Financial Table Beauty and Secret Cosmetics
Depreciation period
Office
Tool
II REVENUE
Wattage
The First Year
The Second Year
From the third year onwards
Weight one set
Price one set
Gía bán 1000 bộ son
IV WORKING CAPITAL
Minimum money
V SPONSOR
Loan
Loan interest rate
Borrowed time
Debt repayment period
VI OTHER PARAMETERS
Tax GTGT
Tax TNDN
Expected profit VCSH
TABLE OF REVENUE
Year
Production capacity per year
The amount of lipstick consumption
Total revenue
DEPRECIATION
Factory
Year
Original price
Factory Depreciation
Accumulated depreciation
Residual value
Tool
Year
Original price
Equipment depreciation
Accumulated depreciation
Residual value
BUSINESS RESULTS
Year
Total revenue
Production and operating costs
Depreciation
Interest expenses
Profit before tax
Accumulated losses
Income taxes
Tax TNDN
Profit after tax
Working capital
Year 5
Year 3
Đồng 2,000,000.0
Đồng 300,000,000.0
6.5%
Year 5.0
Year 5.0
10%
Year 0.2
Year 20%
0 1
0.7
Lipstick set 4,200
Đồng 1,255,800,000
0 1
Đồng 600,000,000.00
Đồng 120,000,000.00
Đồng 120000000.00
Đồng 480000000.00
0 1
Đồng 17060000.00
Đồng 5686666.67
Đồng 5686666.67
Đồng 11373333.33
0 1
Đồng 363,871,200
Đồng 125,686,667
Đồng 489,557,867
0 1
Đồng 300000000.00
Đồng 19500000.00
Đồng 60000000.00
Đồng 79500000.00
Đồng 300,000,000.0 240000000.00
0 1
Đồng 1255800000.00
Đồng 489557866.67
Đồng 125686666.67
Đồng 19500000.00
Đồng 621055466.67
Đồng 0.00
Đồng 621055466.67
Đồng 124211093.33
Đồng 496844373.33
0 1
2000000.00
2000000.00
0 1
Đồng 496844373.33
Đồng 125686666.67
Đồng 19500000
Đồng 642031040.00
Đồng 668,060,000
Đồng
Đồng (668,060,000.00)
Đồng (668,060,000.00) 642031040.00
DSCR 8.08
Loan rate 45%
Rate VCSH 55%
WACC before tax 13.94%
NPV 1,982,021,167 đồng
IRR 104%
PI 3.97
Accumulated -668,060,000.0 -26,028,960.0
Payback year PP 2.0
Residual rate -0.04
PP 1.04 Year
1.00 Year
Cash flow price -668,060,000.0 563,493,213.9
Price of accumulated cash flow -668,060,000.0 -104566786.14
Payback year DPP 2.0
Residual rate -0.19
DPP 1.2 Year
1.0 Year
Value ( has VAT)
275,000
27,500,000
66,699,600
18,766,000
17,600,000
33,000,000
5,500,000
660,000,000
734,866,000
2 3 4 5
80% 90% 90% 90%
4,800 5,400 5,400 5,400
1,435,200,000 1,614,600,000 1,614,600,000 1,614,600,000
2 3 4 5
600000000 600000000.00 600000000.00 600000000.00
120000000 120000000 120000000 120000000
240000000.00 360000000.00 480000000.00 600000000.00
360,000,000.0 240,000,000.0 120,000,000.0 0.0
2 3
17060000.00 17060000.00
5686666.66666667 5686666.66666667
11373333.33 17060000.00
5,686,666.7 0.0
2 3 4 5
415,852,800 467,834,400 467,834,400 467,834,400
125,686,667 125,686,667 120,000,000 120,000,000
541,539,467 593,521,067 587,834,400 587,834,400
2.0 3 4.0 5
240000000.00 180000000.00 120000000.00 60000000.00
15600000 11700000 7800000 3900000
60000000.00 60000000.00 60000000.00 60000000.00
75600000.00 71700000.00 67800000.00 63900000.00
180000000.00 120000000.00 60000000.00 0.00
2 3 4 5
1435200000.00 1614600000.00 1614600000.00 1614600000.00
541539466.67 593521066.67 587834400.00 587834400.00
125686666.67 125686666.67 120000000.00 120000000.00
15600000.00 11700000.00 7800000.00 3900000.00
752373866.67 883692266.67 898965600.00 902865600.00
0.00 0.00 0.00 0.00
752373866.67 883692266.67 898965600.00 902865600.00
150474773.33 176738453.33 179793120.00 180573120.00
601899093.33 706953813.33 719172480.00 722292480.00
2 3 4 5
2,000,000.0 2,000,000.0 2,000,000.0 2,000,000.0
2000000.00 2000000.00 2000000.00 2000000.00
2 3 4 5
601899093.33 706953813.33 719172480.00 722292480.00
125686666.67 125686666.67 120000000.00 120000000.00
15600000.00 11700000.00 7800000.00 3900000.00
743185760.00 844340480.00 846972480.00 846192480.00
1 Month
572,483,151.4 570,841,588.5 502,573,933.0 440,689,280.2
467916365.31 1038757953.83 1541331886.87 1982021167.12
0.82 1.82 3.07 4.50
3 Month
BẢNG THÔNG SỐ
Dự án Children's Sunshine
I ĐẦU TƯ
Khoản mục Đơn vị Giá trị (chưa có VAT)
Văn phòng Đồng 15,000,000
Máy Tính Đồng 100,000,000
Nhân Viên Đồng 50,000,000
Phần Mềm Đồng 200,000,000
II DOANH THU
Đơn thực hiện Đơn/Tháng 300
- Năm 1 70%
- Năm 2 85%
- Năm 3 trở đi 100%
Tiền công mỗi đơn Đồng 70,000
V TÀI TRỢ
Số tiền vay Đồng 500,000,000
Lãi suất vay 8.5%
Thời gian vay năm 4.0
Thời gian trả nợ năm 4.0
VI THÔNG SỐ KHÁC
Thuế GTGT 10%
Thuế TNDN Năm 20%
Lợi nhuận kỳ vọng VCSH Năm 20%
Năm 0
Phần trăm thực hiện
Số đơn thực hiện Tấn
Doanh thu mì thành phẩm Triệu đồng
1 2 3 4 5
0 0 0.00 0.00 0.00
0.00 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0.00 0.0 0.0 0.0 0.0
1 2 3 4 5
115000000.00 115000000.00 115000000.00 115000000.00 115000000.00
16428571.43 16428571.4285714 16428571.4286 16428571.4286 16428571.4286
16428571.43 32857142.86 49285714.29 65714285.71 82142857.14
98571428.57 82,142,857.1 65,714,285.7 49,285,714.3 32,857,142.9
1 2 3 4 5
#REF! #REF! #REF! #REF! #REF!
16428571.43 16428571.4285714 16428571.4286 16428571.4286 16428571.4286
#REF! #REF! #REF! #REF! #REF!
1 2.0 3 4.0 5
500000000.00 375000000.00 250000000.00 125000000.00 0.00
42500000.00 31875000 21250000 10625000 0
125000000.00 125000000.00 125000000.00 125000000.00 125000000.00
167500000.00 156875000.00 146250000.00 135625000.00 125000000.00
375000000.00 250000000.00 125000000.00 0.00 -125000000.00
1 2 3 4 5
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
16428571.43 16428571.43 16428571.43 16428571.43 16428571.43
42500000.00 31875000.00 21250000.00 10625000.00 0.00
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
1 2 3 4 5
10000000.00 10,000,000.0 10,000,000.0 10,000,000.0 10,000,000.0
10000000.00 10000000.00 10000000.00 10000000.00 10000000.00
1 2 3 4 5
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
16428571.43 16428571.43 16428571.43 16428571.43 16428571.43
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
Triệu đồng
6
0.00
0
0.00
0.0
6
115000000.00
16428571.4286
98571428.57
16,428,571.4
6 7 8 9 10
#REF! #REF! #REF! #REF! #REF!
16428571.4286 0 0 0 0
#REF! #REF! #REF! #REF! #REF!
6 7 8 9 10
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
16428571.43 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
6 7 8 9 10
10,000,000.0 10,000,000.0 10,000,000.0 10,000,000.0 10,000,000.0
10000000.00 10000000.00 10000000.00 10000000.00 10000000.00
6 7 8 9 10 11
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
16428571.43 0.00 0.00 0.00 0.00
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
50,000,000