Ngày tải lên :
24/03/2014, 08:51
... phí sử dụng vốn
t
ừng phần:
1./ Nguồn vốn:
a) Vay Ngân Hàng: 26,506,812.500 VNĐ
b) V
ốn tự có :
26,506,812.500 VNĐ
2./ Chi phí sử dụng vốn từng phần:
PHÂN TÍCH QUẢN LÝ DỰ ÁN GVHD: NGUYỄN THỊ LEN
SVTH: ... NGUY
ỄN VĂN KHOẢNG
SVTH : HU
ỲNH THỊ THU DIỄM
L
ỚP : KT08HC
TP.HCM, Tháng 32010
____________(_)___________
PHÂN TÍCH QUẢN LÝ DỰ ÁN GVHD: NGUYỄN THỊ LEN
SVTH: Hu
ỳnh Thị Thu Diễm
1
1,695,712.88
302,935
86,252
2,084,899.88
36,694,237,800
0.79
28,893,100,629.92
2
1,703,286.38
302,935
76,154
2,082,375.38
36,649,806,600
0.62
22,722,925,537.85
3
1,710,859.13
302,935
66,057
2,079,851.13
36,605,379,800
0.49
17,870,378,635.25
4
1,718,432.63
302,935
55,959
2,077,326.63
36,560,948,600
0.38
14,054,084,858.12
5
1,726,006.13
302,935
45,861
2,074,802.13
36,516,517,400
0.30
11,052,760,186.24
6
1,733,579.63
302,935
35,763
2,072,277.63
36,472,086,200
0.24
8,692,371,514.00
7
1,741,153.13
302,935
25,665
2,069,753.13
36,427,655,000
0.19
6,836,049,016.87
8
1,748,726.63
302,935
15,567
2,067,228.63
36,383,223,800
0.15
5,376,150,405.39
9
1,756,299.38
302,935
5,470
2,064,704.38
36,338,797,000
0.12
4,228,020,235.93
10
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.09
3,326,944,821.52
11
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.07
2,619,641,591.75
12
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.06
2,062,709,914.76
13
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.04
1,624,181,035.25
14
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.04
1,278,882,704.92
15
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.03
1,006,994,255.84
16
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.02
792,908,862.87
17
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.02
624,337,687.30
18
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.01
491,604,478.19
19
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.01
387,090,140.30
20
1,760,401.88
302,935
0
2,063,336.88
36,314,729,000
0.01
304,795,386.07
T
ổng
34,898,476.50
6,058,700
412,748
41,369,924.50
728,110,671,200
4.67
134,245,931,898.35
... PHÂN TÍCH QUẢN LÝ DỰ ÁN GVHD: NGUYỄN THỊ LEN
SVTH: Hu
ỳnh Thị Thu Diễm
T
ổng
34,898,476.50
6,058,700
412,748
-50,013,625
5.98
181,982,586,790.3
4
-50,013,625
B/C...