Professional Documents
Culture Documents
Doanh thu
Sản lượng thiết kế
T-shirt
Trousers
Jacket
Hoodie
CSHD
Giá bán
T-shirt
Trousers
Jacket
Hoodie
Thông số khác
Thuế
PP hạch toán TK
CP vốn CSH Re(U)
Tỷ lệ lạm phát
Vốn vay
Lãi suất vay
Số kỳ trả nợ
Hình thức trả nợ
Năm
Chỉ số giá
T-shirt
Trousers
Jacket
Hoodie
Tổng doanh thu
NCF_TIP
NCF_D
NCF_E
Tax Shield
NCF_AEPV
DSCR
DSCR_trung binh
NPV
IRR
Năm 0 Năm 1 Năm 2 Năm 3
$ 110,000,000 Được hoàn trả vào năm thanh lý
$ 90,000,000 Được hoàn trả vào năm thanh lý
$ 67,500,000 KH đều 5 Năm
$ 17,500,000
$ 50,000,000
$ 51,000,000 KH đều 5 Năm
$ 59,400,000 KH đều 5 Năm
$ 660,000,000 /năm
$ 180,000,000 /năm
$ 33,000,000
Trọng số
5400 1sp 0.3
5400 1sp 0.3
3600 1sp 0.2
3600 1sp 0.2
Năm 1 Năm 2 Năm 3 Năm 4
50% 70% 80% 95%
$ 350,000
$ 300,000
$ 350,000
$ 400,000
$ 540,000,000
8% 1 Năm
$ 120,000 1sp
$ 100,000 1sp
$ 150,000 1sp
$ 250,000 1sp
20%
FIFO
Thực 2.29%
Danh nghĩa 2.29400000%
0.00%
0 1 2 3
1.00 1.00 1.00 1.00
0 1 2 3
$ 110,000,000
$ 90,000,000
$ 67,500,000
$ 17,500,000
$ 50,000,000
$ 51,000,000
$ 59,400,000
$ 660,000,000 $ 660,000,000 $ 660,000,000 $ 660,000,000
$ 180,000,000 $ 180,000,000 $ 180,000,000 $ 180,000,000
$ 33,000,000
$ 1,318,400,000
0 1 2 3
0 1 2 3
0 1 2 3
0 1 2
395,520,000 431,512,320
35,992,320 39,267,621
0 133,486,803
0 39,267,621
0 94,219,182
395,520,000 431,512,320 337,293,138
395,520,000
(395,520,000) 0 133,486,803
0 1 2
2700 3780
2700 3780
1800 2520
1800 2520
0 540
0 540
0 360
0 360
540 756
540 756
360 504
360 504
540 216
540 216
360 144
360 144
2160 3564
2160 3564
1440 2376
1440 2376
$ 756,000,000 $ 1,247,400,000
$ 648,000,000 $ 1,069,200,000
$ 504,000,000 $ 831,600,000
$ 576,000,000 $ 950,400,000
$ 2,484,000,000 $ 4,098,600,000
0 1 2
$ 120,000 $ 120,000
$ 100,000 $ 100,000
$ 150,000 $ 150,000
$ 250,000 $ 250,000
$ 1,977 $ 1,977
$ 1,977 $ 1,977
$ 1,977 $ 1,977
$ 1,977 $ 1,977
$ 121,977 $ 121,977
$ 101,977 $ 101,977
$ 151,977 $ 151,977
$ 251,977 $ 251,977
$ 263,469,600 $ 434,724,840
$ 220,269,600 $ 363,444,840
$ 218,846,400 361,096,560.00
$ 362,846,400 $ 598,696,560
$ 1,065,432,000 $ 1,757,962,800
$ 540,000,000.00 $ 583,200,000.00
0 1 2
$ 2,484,000,000 $ 4,098,600,000
$ 1,065,432,000 $ 1,757,962,800
$ 540,000,000 $ 583,200,000
$ 1,605,432,000 $ 2,341,162,800
$ 878,568,000 $ 1,757,437,200
$ - $ 39,267,621.12
$ 878,568,000 $ 1,718,169,579
$ - $ -
$ 878,568,000 $ 1,718,169,579
$ 175,713,600 $ 343,633,916
$ 702,854,400 $ 1,374,535,663
0 1 2
372,600,000.00 614,790,000.00
372,600,000.00 242,190,000.00
621,000,000.00 1,024,650,000.00
621,000,000.00 403,650,000.00
745,200,000.00 1,229,580,000.00
745,200,000.00 484,380,000.00
266,358,000.00 372,901,200.00
266,358,000.00 106,543,200.00
0 1 2
$0 $1,863,000,000 $3,694,950,000
$2,484,000,000 $4,098,600,000
-$621,000,000 -$403,650,000
Năm 5 Năm 6
85%
4 5 6
1.00 1.00 1.00
4 5 6
$ 660,000,000 $ 660,000,000
$ 180,000,000 $ 180,000,000
4 5 6
$ 27,000,000 $ 13,500,000
$ 13,500,000 $ 13,500,000
$ 13,500,000 $ -
$ -
4 5 6
$ 20,400,000 $ 10,200,000
$ 10,200,000 $ 10,200,000
$ 10,200,000 $ -
$ -
4 5 6
$ 23,760,000 $ 11,880,000
$ 11,880,000 $ 11,880,000
$ 11,880,000 $ -
$ -
3 4 5
337,293,138 234,500,010 122,352,707
30,693,676 21,339,501 11,134,096
133,486,803 133,486,803 133,486,803
30,693,676 21,339,501 11,134,096
102,793,128 112,147,303 122,352,707
234,500,010 122,352,707 0
3 4 5
3 4 5
3 4 5
$ 4,843,800,000 $ 5,713,200,000 $ 5,402,700,000
$ 2,077,592,400 $ 2,450,493,600 $ 2,317,314,600
$ 629,856,000 $ 680,244,480 $ 734,664,038
$ 2,707,448,400 $ 3,130,738,080 $ 3,051,978,638
$ -
$ 2,136,351,600 $ 2,582,461,920 $ 2,350,721,362
$ 30,693,675.53 $ 21,339,500.88 $ 11,134,096.35
$ 2,105,657,924 $ 2,561,122,419 $ 2,339,587,265
$ - $ - $ -
$ 2,105,657,924 $ 2,561,122,419 $ 2,339,587,265
$ 421,131,585 $ 512,224,484 $ 467,917,453
$ 1,684,526,340 $ 2,048,897,935 $ 1,871,669,812
3 4 5
726,570,000.00 856,980,000.00 810,405,000.00
111,780,000.00 130,410,000.00 (46,575,000.00)
1,210,950,000.00 1,428,300,000.00 1,350,675,000.00
186,300,000.00 217,350,000.00 (77,625,000.00)
1,453,140,000.00 1,713,960,000.00 1,620,810,000.00
223,560,000.00 260,820,000.00 (93,150,000.00)
426,172,800.00 506,080,200.00 452,808,600.00
53,271,600.00 79,907,400.00 (53,271,600.00)
3 4 5
$4,657,500,000 $5,495,850,000 $5,480,325,000
$4,843,800,000 $5,713,200,000 $5,402,700,000
-$186,300,000 -$217,350,000 $77,625,000
(810,405,000.00)
(1,350,675,000.00)
(1,620,810,000.00)
(452,808,600.00)
6
$1,803,483,600
$1,350,675,000
0
452,808,600.00
$810,405,000
1,620,810,000.00
$ -
(810,405,000.00)
$ -
$993,078,600
$993,078,600
0
$993,078,600
Scenario Summary
Current Values: TH cơ sở
Changing Cells:
CPSX chưa KH T-Shirt 120,000 120,000
CPSX chưa KH Trousers 100,000 100,000
CPSX chưa KH Jacket 150,000 150,000
CPSX chưa KH Hoodie 250,000 250,000
Giá bán T-Shirt 350,000 350,000
Giá bán Trousers 300,000 300,000
Giá bán Jacket 350,000 350,000
Giá bán Hoodie 400,000 400,000
Lạm phát 3.15% 3.15%
SLTK CK/ SLSX 20% 20%
Result Cells:
NCF_0 -1,217,900,000 -1,217,900,000
NCF_1 -640,569,840 -640,569,840
NCF_2 374,449,685 374,449,685
NCF_3 705,287,870 886,042,842
NCF_4 1,294,871,354 1,294,871,354
NCF_5 1,425,819,981 1,425,819,981
NCF_6 1,158,643,025 1,158,643,025
NPV_TIP 2,239,782,783 2,239,782,783
IRR_TIP 29.83% 29.83%
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
TH tốt đáng tin cậy TH thường xảy ra nhất TH xấu đáng tin cậy
Doanh thu
Sản lượng thiết kế
T-shirt
Trousers
Jacket
Hoodie
CSHD
Giá bán
T-shirt
Trousers
Jacket
Hoodie
Thông số khác
Thuế
PP hạch toán TK
CP vốn CSH Re(U)
Tỷ lệ lạm phát
Vốn vay
Lãi suất vay
Số kỳ trả nợ
Hình thức trả nợ
Năm
Chỉ số giá
T-shirt
Trousers
Jacket
Hoodie
Tổng doanh thu
NCF_TIP
NCF_D
NCF_E
Tax Shield
NCF_AEPV
DSCR
DSCR_trung binh
NPV
IRR
1,000,000,000
1,100,000,000
1,200,000,000
1,300,000,000
1,318,400,000
1,400,000,000
1,500,000,000
1,600,000,000
1,700,000,000
1,800,000,000
1,900,000,000
2,000,000,000
300,000
310,000
320,000
330,000
340,000
350,000
360,000
370,000
380,000
390,000
400,000
200,000.00
225,000.00
250,000.00
275,000.00
300,000.00
325,000.00
350,000.00
375,000.00
400,000.00
425,000.00
450,000.00
Phân tích độ nhạy một chiều
với giá bán Jacket
250,000.00
275,000.00
300,000.00
325,000.00
350,000.00
375,000.00
400,000.00
425,000.00
450,000.00
475,000.00
500,000.00
300,000.00
325,000.00
350,000.00
375,000.00
400,000.00
425,000.00
450,000.00
475,000.00
500,000.00
525,000.00
550,000.00
400,000,000
500,000,000
600,000,000
700,000,000
800,000,000
900,000,000
1,000,000,000
1,100,000,000
1,200,000,000
1,300,000,000
1,400,000,000
Năm 0 Năm 1 Năm 2
110,000,000 Được hoàn trả vào năm thanh lý
90,000,000 Được hoàn trả vào năm thanh lý
67,500,000 KH đều 5
17,500,000
50,000,000
51,000,000 KH đều 5
59,400,000 KH đều 5
660,000,000 /năm
180,000,000 /năm
33,000,000
Trọng số
5400 1sp 0.3
5400 1sp 0.3
3600 1sp 0.2
3600 1sp 0.2
Năm 1 Năm 2 Năm 3
50% 70% 80%
350,000
300,000
350,000
400,000
540,000,000
8% 1 Năm
120,000 1sp
100,000 1sp
150,000 1sp
250,000 1sp
20%
FIFO
Thực 2.29%
Danh nghĩa 5.51626100%
3.15%
15%
25%
30%
20%
0 1 2
1.00 1.03 1.06
0 1 2
110,000,000
90,000,000
67,500,000
17,500,000
50,000,000
51,000,000
59,400,000
660,000,000 680,790,000 702,234,885
180,000,000 185,670,000 191,518,605
33,000,000
1,318,400,000
0 1 2
67,500,000 54,000,000
13,500,000 13,500,000
67,500,000 54,000,000 40,500,000
0 1 2
51,000,000 40,800,000
10,200,000 10,200,000
51,000,000 40,800,000 30,600,000
0 1 2
59,400,000 47,520,000
11,880,000 11,880,000
59,400,000 47,520,000 35,640,000
0 1
395,520,000
49,584,958
0
0
0
395,520,000 445,104,958
395,520,000
(395,520,000) 0
0 1
2700
2700
1800
1800
0
0
0
0
540
540
360
360
540
540
360
360
2160
2160
1440
1440
779,814,000
668,412,000
519,876,000
594,144,000
2,562,246,000
0 1
123,780
103,150
154,725
257,875
1,977
1,977
1,977
1,977
125,757
105,127
156,702
259,852
271,634,400
227,073,600
225,650,400
374,186,400
1,098,544,800
540,000,000
0 1
2,562,246,000
1,098,544,800
540,000,000
1,638,544,800
923,701,200
-
923,701,200
-
923,701,200
184,740,240
738,960,960
0 1
384,336,900.00
384,336,900.00
640,561,500.00
640,561,500.00
768,673,800.00
768,673,800.00
274,636,200.00
274,636,200.00
0 1
- 1,921,684,500
2,562,246,000
- 640,561,500
1,217,900,000 2,562,254,340
110,000,000
90,000,000
67,500,000
51,000,000
59,400,000
660,000,000 680,790,000
180,000,000 185,670,000
1,355,391,000
-768,673,800
540,000,000
384,336,900
184,740,240
-1,217,900,000 -640,569,840
-395,520,000 0
-822,380,000 -640,569,840
0 0
-1,217,900,000 -640,569,840
6.72
TIP D
2,239,782,783 -
29.83% 12.54%
NPV_TIP
2,247,049,766.46 2,050,000,000.00
2,000,000,000.00
2,248,954,112.25 1,000,000,000 1,200,000,000 1,400,000,000 1
2,250,858,458.04
2252762803.83
2,384,303,310.72
1,000,000,000.00
2,528,823,838.50
2,673,344,366.28 500,000,000.00
2,817,864,894.06
-
2,962,385,421.84 280,000 300,000 320,000 340,000
NPV_TIP
5,000,000,000.00
2,239,782,782.94
4,500,000,000.00
794,577,505.14
4,000,000,000.00
1,155,878,824.59
3,500,000,000.00
1,517,180,144.04
1,878,481,463.49 3,000,000,000.00
2,239,782,782.94 2,500,000,000.00
2,601,084,102.39 2,000,000,000.00
2,962,385,421.84 1,500,000,000.00
3,323,686,741.29 1,000,000,000.00
3,684,988,060.74 500,000,000.00
4,046,289,380.19
0.00
4,407,590,699.64 150,000.00 200,000.00 250,000.00
NPV_TIP Phân tích độ nhạy m
với giá bán Jacket
2,239,782,782.94 4,000,000,000.00
1,276,312,597.74
3,500,000,000.00
1,517,180,144.04
3,000,000,000.00
1,758,047,690.34
1,998,915,236.64 2,500,000,000.00
2,239,782,782.94 2,000,000,000.00
2,480,650,329.24
1,500,000,000.00
2,721,517,875.54
2,962,385,421.84 1,000,000,000.00
3,203,252,968.14 500,000,000.00
3,444,120,514.44
0.00
3,684,988,060.74 200,000.00 250,000.00 300,000.00 350,000.00 4
2,239,782,782.94 2,000,000,000.00
2,480,650,329.24
1,500,000,000.00
2,721,517,875.54
2,962,385,421.84 1,000,000,000.00
3,203,252,968.14 500,000,000.00
3,444,120,514.44 -
250,000.00 300,000.00 350,000.00 400,000.00 450,0
3,684,988,060.74
NPV_TIP Phân
với
2,239,782,782.94 3,500,000,000.00
2,796,087,086.54 3,000,000,000.00
2,398,726,869.68 2,500,000,000.00
2,001,366,652.82 2,000,000,000.00
1,604,006,435.97
1,500,000,000.00
1,206,646,219.11
1,000,000,000.00
500,000,000.00
0.00
200,000,000 400,000,000 600,000,000
2,000,000,000.00
1,500,000,000.00
1,000,000,000.00
809,286,002.25
500,000,000.00
411,925,785.40
0.00
14,565,568.54 200,000,000 400,000,000 600,000,000
(500,000,000.00)
(382,794,648.32)
(1,000,000,000.00)
(780,154,865.18)
(1,177,515,082.03) (1,500,000,000.00)
Năm
Năm
Năm
3 4 5
1.10 1.13 1.17
3 4 5
3 4 5
3 4 5
30,600,000 20,400,000 10,200,000
10,200,000 10,200,000 10,200,000
20,400,000 10,200,000 -
-
3 4 5
2 3 4
445,104,958 352,702,717 248,716,330
55,801,251 44,217,105 31,180,696
148,203,492 148,203,492 148,203,492
55,801,251 44,217,105 31,180,696
92,402,241 103,986,387 117,022,796
352,702,717 248,716,330 131,693,534
2 3 4
2 3 4
2 3 4
4,360,878,636 5,316,109,279 6,467,796,645
1,860,417,114 2,265,137,094 2,755,293,526
583,200,000 629,856,000 680,244,480
2,443,617,114 2,894,993,094 3,435,538,006
2 3 4
654,131,795.38 797,416,391.83 970,169,496.82
269,794,895.38 143,284,596.45 172,753,104.99
1,090,219,658.96 1,329,027,319.71 1,616,949,161.36
449,658,158.96 238,807,660.75 287,921,841.65
1,308,263,590.76 1,594,832,783.66 1,940,338,993.63
539,589,790.76 286,569,192.90 345,506,209.98
396,445,228.62 467,172,966.31 572,030,139.96
121,809,028.62 70,727,737.69 104,857,173.65
2 3 4
3,911,220,477 5,077,301,618 6,179,874,804
4,360,878,636 5,316,109,279 6,467,796,645
- 449,658,159 - 238,807,661 - 287,921,842
Chart Title
6
6
5
131,693,534
16,509,957
148,203,492
16,509,957
131,693,534
0
148,203,492
4590
4590
3060
3060
1026
1026
684
684
918
918
612
612
-108
-108
-72.0000000000001
-72.0000000000001
4698
4698
3132
3132
1,920,114,903
1,645,812,774
1,280,076,602
1,462,944,688
6,308,948,966
140,129
116,774
175,161
291,935
1,977
1,977
1,977
1,977
142,105
118,751
177,138
293,912
663,220,968
554,231,870
551,136,410
914,433,404
2,683,022,652
734,664,038
5
6,308,948,966
2,683,022,652
734,664,038
3,417,686,690
-
2,891,262,275
16,509,957
2,874,752,318
-
2,874,752,318
574,950,464
2,299,801,854
5 6
946,342,344.88
(23,827,151.94) (946,342,344.88)
1,577,237,241.47
(39,711,919.89) (1,577,237,241.47)
1,892,684,689.76
(47,654,303.87) (1,892,684,689.76)
527,748,128.01
(44,282,011.95) (527,748,128.01)
5 6
6,348,660,886 2,104,985,369
6,308,948,966
39,711,920 1,577,237,241
-
527,748,128
4,922,840,905 946,342,345
770,708,408
210,193,202
2,608,497,640
47,654,304 1,892,684,690
734,664,038 0
-23,827,152 -946,342,345
574,950,464 0
1,425,819,981 1,158,643,025
148,203,492
1,277,616,489 1,158,643,025
3,301,991 0
1,422,517,990 1,158,643,025
9.62
450,000.00 500,000.00
1,400,000,000 1,600,000,000
1,400,000,000 1,600,000,000
20%
30%