Ngày tải lên :
14/08/2014, 11:20
... -1,200.0 -1,200.0 Fuel -52 6 .5 -52 6 .5 -52 6 .5 -52 6 .5 -52 6 .5 -52 6 .5 -52 6 .5 -52 6 .5 Net Cash Flow - 35 ,000.0 5, 6 83. 5 5,6 83. 5 5,6 83. 5 5,6 83. 5 5,6 83. 5 5,6 83. 5 5,6 83. 5 20,6 83. 5 NPV (at 5. 83% ) = $10,064.9 11 ... (229) ( 252 ) (278) (30 6) (33 6) Depreciation Tax Shield Revenues Operating Costs 3, 696 31 0 50 ,489 55 , 53 8 61,092 67,202 73, 922 ( 35 , 431 ) (38 ,974) (42,872) (47, 159 ) (51 ,8 75) Other costs (5, 049) (5, 554 ) ... 1,7 25 1, 0 35 621 621 Revenues 8,800 19 ,36 0 37 , 934 41,727 45, 900 (5, 500) (10,890) Other costs (880) (1, 936 ) (3, 7 93) (4,1 73) (4 ,59 0) Tax (847) (2,287) (2, 632 ) (2,8 95) (3, 1 85) 3, 754 4, 650 5, 428 5, 909...