Đầu tư 20,000,000 0.

50
Đơn giá 350 350 360 380
Sản lượng 60,000 60,000 60,000 60,000
Doanh số 21,000,000 21,000,000 21,600,000 22,800,000
biến phí 200 200 250 260
12,000,000 12,000,000 15,000,000 15,600,000
định phí 1,000,000 1,000,000 1,000,000 1,000,000
chi phí khác 1,000,000 1,000,000 1,000,000 1,000,000
CF 7,000,000 7,000,000 4,600,000 5,200,000 5,000,000
Thuế 20% 20% 20% 20%
CF sau thuế 5,600,000 5,600,000 3,680,000 4,160,000 4,000,000
Khấu hao 2,000,000 2,000,000 2,000,000 2,000,000 6,000,000
DAt 400,000 400,000 400,000 400,000
CF ròng 6,000,000 6,000,000 4,080,000 4,560,000
Thanh lý 12,000,000
Thanh lý sau thuế 9,600,000
6,000,000.0 6,000,000.0 4,080,000.0 14,160,000.0
Đầu tư 20,000,000
NPV (con) 532,945
Thuế chuyển 10% 10% 10% 10%
CF (Mẹ) 5,400,000 5,400,000 3,672,000 12,744,000 SGD
2,700,000 2,700,000 1,836,000 6,372,000 USD
NPV (Mẹ) (760,175) USD
500,000 500,000 500,000 500,000 DT, RF
3,200,000 3,200,000 2,336,000 6,872,000
667,314.65