Business-na mwango ya reschorenteng: ka mohlala oa dipalelo ena. Open kape tloha mengoapo: a sampole ma mwango khoebo balelela. Loketse Business Plan Cafe

Ho na le maemo ha ho na le maikutlo a ho hlophisa khoebo ea hau, takatso le monyetla oa ho e phethahatsa, le bakeng sa ts'ebetsong e sebetsang feela o hloka leano le loketseng la ho hlophisa khoebo ea hau. Maemong a joalo, o ka tsepamisa maikutlo ho moralo oa khoebo. Mohlala o nang le lipalo o tla u thusa hore u fumane lintlha tsa pele tse hlokahalang ho bula khoebo ea hau, le ho bolela esale pele phello ea ho qetela eo e ka lebisang ho eona. Mehlala e lokiselitsoeng e ka lebisa mekhoeng ea 'maraka o fetohang ka potlako, fana ka mesebetsi e sa tloaelehang le e hlokahalang. Hape, moralo oa boleng bo phahameng oa khoebo, mohlala le lipalo tsa lichelete tsa pele, phaello le nako ea ho lefa li tla thusa ho hohela mohoebi bakeng sa morero o reriloeng.

Kakaretso

Tloaelo ea ho noa kofi e fapana ho tloha ho lilemo tse leshome ho isa ho tse leshome. Hona joale hase feela seno se tsosang, empa ke motsoalle oa monate oa boithabiso har'a metsoalle le metsoalle, basebetsi-'moho le baratuoa. Ke hobane'ng ha u sa etse kofi e le monyetla oa ho fetola mekhoa le ho thabela ho nahana ka mesebetsi ea bonono?

Ka holim'a tsohle, ho thehoa ha ntlo ea kofi hase feela khoebo e atlehang le e ruisang, empa hape e na le menyetla e kholo ea tsoelo-pele. Limaraka tse fapaneng, mokhoa oa ho fana ka litsela le litsela tsa ho tsamaisana le tsona, boholo ba mesebetsi eo motho a ka khethollang nako ea nako ea ho iphelisa ka eona.

Mehaho ea mathomo ea basebetsi, batho ba nang le botsoalle le ba pōpo, lipontšo le mantsiboea a pōpo a tla bōpa moea o khethehileng le setso se tla khahla baeti bakeng sa nako e monate le nts'etsopele ea moea.

Ha morero oa katleho o ka atleha, morero ona o ka hlaha ka litsela tse fapaneng. Ho na le monyetla oa ho theha makala a khethehileng a marang-rang-e leng lengolo la libuka, lebaleng la lipapali, mabenkele a kofi bakeng sa litšoantšo, mabenkele a kofi le 'mino oa jazz o phelang, joalo-joalo.

Ho ikamahanya le maemo a itseng a ka ntle le a ka hare, moralo oa motheo oa moralo oa moralo, sampuli le lipalo, u ka hlophisa khoebo e atlehileng, nka boemo ba hao ba tlhōlisano ka nako 'me u sebelise bokhoni bohle ba lichelete. Leha ho le joalo, mohlala o na le litlhaloso le lipalo tseo e ka ba tse tloaelehileng marakeng a mangata. E le hore u hlalose ka botlalo maemo a itseng, maemo a itseng a teng, tokomane ena e hloka ho tlatsitsoe ka tlhōlisano ea tlhōlisano, ho fetola theko ea lisebelisoa tse tala le thepa e tsitsitseng e sebetsang sebakeng seo ho sona morero oa khoebo oa cafere o tla sebelisoa.

Tlhaloso ea Sehlahiswa

Morero ona o reretsoe ho bopa ntlo ea kofi "Murakami", e reretsoeng ho ba "setso sa setso". Lipakane tse ka sehloohong, tse behiloeng moralo oa khoebo o loketseng, ke ho kenya letsoho mocha oa lerato bakeng sa lingoliloeng le thahasello ea bonono ba mehleng ea kajeno, ho tšehetsa litalenta tse nyenyane le ho matlafatsa ho thehoa ha sechaba sa setso.

Litlhoko tsa litšebeletso tsa lebenkele la kofi:

• Lijo tse phahameng tsa kofi le kofi.
• Ho etsa lipontšo tsa litšoantšo.
• Mantsiboea a mangolo.
• Tsela ea sefapano.

Barekisi ba ntlo ea kofi ba tla khona ho thabela kofi ea boleng bo botle le lino tsa kofi tse tsamaeang le ho phomola 'mino oa boithabiso, ka makhetlo a mararo beke le beke ho tla ba le mantsiboea a mangolo, litšoantšo, litšoantšo tsa litšoantšo kapa litšoantšo tsa litšoantšo tsa baetsi ba li-avant-garde tsa kajeno, tse tla lumella litalenta tsa bacha ho itlhalosa, Mekhoa ea kajeno ea bonono. Mehato ena ha e bone esale pele phaello kapa litšenyehelo leha e le life.

Hape, ntlo ea kofi e fana ka bareki ba eona ho kenya letsoho mokhatlong oa boiketlo ba sechaba - ho fana ka libuka, tse kenyelletsang phapanyetsano ea libuka tse balloang. Sebaka sa ntlo ea kofi se na le lihlahisoa tsa pele tsa motheo, moo bohle ba ka tlohang buka e baloang 'me ba khutlisetsa motho e mong moo. Sebaka se phutholohileng le se phutholohileng sa lebenkele la kofi se fana ka maemo a ho bala hantle.

Mefuta ea kofi le lino tsa kofi, recipe le theko:

Lebitso la seno	Ho thehoa	Theko, itšoa.
Espresso "The Reader"	Seno sa kofi se lokiselitsoe ka ho lumella metsi ho hatelloa ka mocheso o phahameng ka sefahla sa kofi ea fatše.	40.00
Amerika "Vanguard"	Espresso, e tlatsitsoe ka metsi a chesang, ho eketsa monate oa seno.	50.00
Mokkachino "Haruki"	Noa kofi ka ho eketsoa lebese le cocoa.	60.00
McKiato Espresso "South of the border"	Espresso, e koahetsoeng ka lebese foam.	55.00
Vanilla Latte "Aftermarket"	Latte le ho tlatsoa ha vanilla e nkiloeng le e teteaneng e phofo.	60.00
Latte "Sefate sa Norway"	Chokolete e tsoeu, Espresso, lebese, lebese.	55.00

Mokhoa o ka sehloohong oa tlhōlisano ea lebenkele la kofi ke tsebo ea eona, kaha mefuta ea mofuta ona ha e hahehe ka mokhoa o lekaneng metseng ea liprofinse. Re ka nahana ka morero ona oa khoebo oa cafe e le oa pele (mohlala le lipalo). Kofi ea kofi e ka kenyelletsoa le litšebeletso tsa lebenkele la kofi.

Litsenyehelo tsa tlhahiso le ho eketseha ha mefuta e tla fokotsa litšenyehelo tse fokolang tsa litekanyetso le mefuta e fapaneng ka lebaka la ho reka lintho tse ngata. Ka mohopolo oa mabenkele a kofi ea thekiso, mokhoa oa litšenyehelo o nang le letšoao la khoebo o eketsoa, ho nahanisisa ka tšimoloho ea setsi. Ho hatisoa ke boemo ba pōpo le tšimoloho ea liketsahalo.

Tlhaloso ea tlhaho

Melemo	Mathata
Sebaka se khethehileng Tloaelo ea pele ea setsi Kofi le lino tse ntle CrossBouling Monyetla oa ho ipolela Ho khoneha ha phapanyetsano ea setso	Ha e e-s'o thehoe setšoantšo Ho hloka basebelisi ba kamehla Ho hloka maqhama a thehiloeng le bafani ba thepa
Likarolo	Litšokelo
Ho eketsa marulelo Ho theha likamano le bahoebi ba bacha Khetho ea bafani ba thepa e ngata haholo Baseki ba kamehla	Kotsi e ka 'nang ea e-ba teng ea lihlopha Ho hanela setso se joalo sechabeng

Bamameli ba reretsoeng

Tshebetso e lebisitsoe ho bamameli ka boemo bo tlaase le bo tloaelehileng ba katleho, haholo-holo:

• Liithuti tsa bacha le liithuti tsa univesithi (lilemo tse 17-25);
• Ho bareki ba lilemong tse bohareng ba thahasellang litšoantšo tsa kajeno (26-45).

Motho ea ka rekisang bareki ba ntlo ea rona ea kofi ke motho ea bōpileng, o ipatlela, o thahasella mekhoa ea bonono, o batla tšusumetso, batho ba nang le likelello kapa boinotši bo botle.

Sebaka sa ntlo ea kofi

Sebaka sa ntlo ea kofi se tlameha ho ba setsi sa mabenkele haufi le setsi sa toropo, haufi le mekhatlo ea thuto, sebakeng sa ho ferekanya. Sebaka tlas'a konteraka se tla hirisoa ka nako ea lilemo tse hlano. Lekhetho ke ruble tse likete tse 180. Ka selemo.

Ts'ebeliso ea thekiso

Khothatso ea bareki e tla etsoa ka mekhoa e latelang:

Ho susumetsa papali eo	Boitšoaro ba ho hohela mesebetsi e ka eketsang ho ba teng ha matlo a kofi le ho tsebisa sechaba ka boteng ba eona.
Ho phatlalatsoa	Phatlalatso e sebetsang ea matlo a kofi mehloli ea Inthanete le mekhoa e meng ea mecha ea phatlalatso.
Khothatso ea ts'ebeletso	Monyetla oa ho etela ketsahalo ea pele e lokela ho khothalletsa bareki ho etela ntlo ea kofi 'me ka mor'a moo ba jala tlhahisoleseling har'a metsoalle le ba lelapa.
Litumoso	Baeti ba kamehla ba na le tokelo ea ho lokisa kofi ha ba fihla palo e itseng ea maeto.

Lenane la khoebo la cafe (sampula le lipalo) le fana ka dikgetho tse ka sehloohong tse ka fapanyang ka litsela tsohle, ho bala litšenyehelo le phaello ka karolo ea lichelete.

Pholisi ea theko

Litheko tsa lihlahisoa li tla baloa ho latela boholo ba lits'enyehelo tse hlokahalang, litšenyehelo le melemo. Melao-motheo ea litefiso, karolo ea tefiso ea chelete e behiloe ke khoebo ka boeona. Li fapana ka lihlopha tse fapaneng, ho sa tsotellehe hore na ke Unido moralo oa khoebo (mohlala le lipalo), lijo tse potlakileng tsa lijo kapa khoebo ea khoebo ea lijo.

Boleng ba thekiso le theko ea khoebo e tla baloa ka tsela e latelang:

Ho lekanya litheko tsa lino tse kofi
Lebitso	Boima bo khethehileng,%	Theko / POR, hlakola.	Nete. Auction. Nad.,%	Buka ea taba / selemo (eng.)
Espresso "The Reader"	0,15	40.00	15.00	15 768
Amerika "Vanguard"	0.20	50.00	15.00	21 024
Mokkachino "Haruki"	0.10	60.00	20.00	10 512
McKiato Espresso "South of the border"	0,15	55.00	20.00	15 768
Vanilla Latte "Aftermarket"	0.05	60.00	25.00	5 256
Latte "Sefate sa Norway"	0.10	55.00	20.00	10 512
Kakaretso ea theko ea thekiso:		53.33

Ho phatlalatsoa

E 'ngoe ea litaba tsa bohlokoa ha ho bula mohoebong ke ho tsebisa sechaba (haholo-holo, bareki ba sona ba ka bang teng) ka ho buloa le ka morao ho litaba, liketsahalo le phaello.

Tabeng ena, mesebetsi ea papatso e reriloe ka tsela e latelang:

Liphatlalatso tsa lipapatso:

• Ka hare - 1;
• Ka ntle - 1;
• Motseng-3.

Litefiso tsa ho beha banner ke ruble tse likete tse 2.

Litšenyehelo tsa mofuta ona oa papatso li tla be li le mong 'me li tla ba 2 * 5 = = 10 (li-ruble tse sekete).

Hape ho rerile ho beha lipapatso lihlopha tse peli "VKontakt", tseo e leng lihlopha tse tummeng ka ho fetisisa har'a baahi ba motse.

Theko ea ruble tse sekete. Ka selemo, papatso e tla kenngoa selemo le selemo:

1 * 2 = 2 000 (ruble ka selemo)

Mokhoa o sebetsang ka ho fetisisa oa papatso ke oa bobeli. Haeba mofani a khotsofetse ka ketelo ea setsi, o tla arolelana maikutlo le metsoalle le beng ka eena mme a tle hape, mohlomong e se e le 'ngoe.

Moralo oa tlhahiso

Matsete a matsete a theko ea thepa tlas'a morero

Mofuta oa thepa	Theko, itšoa.	Palo, lik'hamphani.	Litšenyehelo, hlakola.	Theko ntle le VAT, hlakola.
1. Kitchen
Mochine oa kofi	18720	2	37440.00	31200,00
Sehatsetsi	43680	1	43680.00	36400.00
Setulo sa lijana	1800	5	9000.00	7500,00
Kettle	800	2	1600.00
2. Holo
Tsamaiso ea ho arola	18,000	2	36000.00	30000.00
Bar counter	20000	1	20000.00	16666.67
Letlapa	3600	8th	28800,00	24000.00
Sofa ea Corner	3200	4	12800.00	10666.67
Mookameli	200	20	4000.00	3333.33
tsamaiso e khopo 'mino	23000	1	23000,00	19166,67
porojeketara	12000	1	12000,00	10,000.00
3. Cash
chelete registratevi	6000	1	6,000.00	5000,00
ya khomphuta ya hao	12400	1	12400,00	10333,33
Kakaretso:			246720

Palo ea selemo le selemo ya ditjeo tsa ho lokisa, boloka thepa - 2% ya theko ea thepa.

Lethathamo la thepa hlokahala fapana pakeng tsa mefuta e fapaneng ya likhoebo reschorenteng khoebo. Ka hona, ho etsa mohlala, ho ho kenya tshebetsong moralo khoebo bakeng sa lijo reschorenteng, u lokela ho a bale litsenyehelo tsa ho lethathamo fapane ka ho feletseng ha thepa e tsitsitseng.

Manolotsoeng tsa chelete palo yohle le sebopeho sa dipeeletso qalong tlasa morero le dipeeletso tsa
Wn / n,	mefuta ya ditjeo	Cond. Letshwao.	Kakaretso, sekete. Itlotsa.	Sp,. boima.%	Theko ntle VAT, sakir. Itlotsa.
1	Kakaretso le dipeeletso tsa motse-moholo	HF	290,72	71,76%	242,27
	ho kopanyelletsa le tse e loketseng ho:
	kadimomadi	ZKOF	290,72	71,76%	242,27
	chelete ipatlele	SKOF
2	Matsete a ka Equi-e-AK o		114,40	28,24%	95,34
	ho kopanyelletsa le tse e loketseng ho:
	kadimomadi	ZKOA
	chelete ipatlele	SKOA	114,40	28,24%	95,34
3	The kakaretso sa dipeeletso ea sebele		405,12	100,00%	337,60
	incl loketseng ..:
	kadimomadi	ZK	290,72	71,76%	242,27
	chelete ipatlele	inshorense	114,40	28,24%	95,34

Investing porojeke e ne e na le sebopeho se latelang:

matsete a motse-moholo - 290,72 likete li-ruble ..

Matsete a motse-moholo ho sebetsa - 114,40 likete li-ruble ..

Palo palo yohle e hlokehang ho invested - 405,12 likete li-ruble ..

Motse-moholo le dipeeletso tsa tla etsoa ka litšenyehelo tsa mehlodi ya mokitlane, ho dipeeletso thepa jwale - ka litšenyehelo tsa bona.

bokgoni ho hlahisoeng

Ka thepa le teng, khamphani ka hlokomela ka letsatsi:

bophahamo ba modumo ea thekiso
lebitso la	Buka ea Vol. / Letsatsi la (servings.)	Buka ea na. / Selemo (sebeletsa.)
Espresso "The Reader"	43,2	15768
Americano «Avangard»	57,6	21024
Mokkachino "Haruki"	28,8	10512
Espresso Macchiato "South tsa Border"	43,2	15768
Vanilla latte "Poslemrak"	14.4 mekga	5256
Latte "Norwegian Wood"	28,8	10512
Kakaretso:	216	78840

ditjeo kabo (ka likete. itlotsa.)
pontshi	selemo 1	selemo 2	3 selemo	4 selemo	5 selemo
1. Material ditjeo	2173,88	2173,88	2173,88	2173,88	2173,88
2. kenya tefo eohle	180,00	180,00	180,00	180,00	180,00
3. Meputso ea lere senotlolo + Ust	527,64	527,64	527,64	527,64	527,64
4. Meputso ea tšehetso badirimmogong ba Ust +	70,43	70,43	70,43	70,43	70,43
5. Meputso ea lere la tsamaiso Ust +	305,36	305,36	305,36	305,36	305,36
6. The litšenyehelo tsa ho lokisa	3,96	3,96	3,96	3,96	3,96
7. Advertising Ditjeo	12,00	2,00	2,00	2,00	2,00
Kakaretso ditshenyehelo tsa ho sebelisa mehaho	3273,27	3263,27	3263,27	3263,27	3263,27
amortization	62,66	45,44	32,96	23,91	17,34
Kakaretso ya ditjeo tsa kalafo	3335,93	3308,72	3296,23	3287,18	3280,61

Article ne haholo-holo ka tsela e tšoanang likhoebo reschorenteng khoebo, ho sa tsotellehe ea litšobotsi le mefuta e fapaneng ya ditshebeletso. ditjeo Planning ya dintho tse tshwanang le ka sebelisoa ho lekanya morero oa khoebo ea kape le bana.

Depreciation e balwa ka khampani ka ho fokotsa boleng barrel

Bala litšenyehelo ea thepa e tsitsitseng ho theosa le lilemo, e kentse depreciation
pontshi	selemo 1	selemo 2	3 selemo	4 selemo	5 selemo
St-Th, semela le thepa qalong ea selemo, rbl.	228,10	165,44	120,00	87,04	63,13
amortization	62,66	45,44	32,96	23,91	17,34
St-Th, semela le thepa qetellong ea selemo, rbl.	165,44	120,00	87,04	63,13	45,79

na mwango ya mokhatlo o hlophisitsoeng

taolo ya khampani e le matleng a Director, ba concurrently phetha mesebetsi ya akhaontente e, hobane khamphani e boseeng lona, bo fellang kateng pele ho ba sa bonahaleng, ha ho na chelete le hore ho hlokahala hore ho akarelletsa badirimmogong ba akhaontente.

Ka Director ya hlooho ke motho ka ditjhelete le boikarabelo ba ea emelang lithahasello tsa khampani e maemong a huloa fihlela tlaleho ea banka, kha dikontraka le litokomane tse ling tse, ho fana ka litaelo, tsamaisang amohelana le ho tebelwa ya basebetsi, ho sebelisa ditlhotlheletso kapa likotlo.

E le akhaontente e, motsamaisi le boikarabelo bakeng sa boitšoaro ba tshebetso ya baeti ba fihlelang, ngoliso, kabo le poloko ea chelete. O ile a boela boloka direkoto tsa lona le boikarabello, licheke ho nepahala ha tlhahisoleseding e amohela, ikarabella ho latelwa le motheo oa molao bakeng sa ditshenyehelo matlotlo. thuto e phahameng, ho tseba le boikarabello ho khampani ya khoebo reschorenteng.

palo ea basebetsi ho hlahisoeng tla thehiloeng bokgono tshebetso. lefisa tsamaiso ea moputso e thehiloe meputso, ditumello le libonase itšetleha ka tlhahiso ea sebele le katleho ya dipoelothuto. A fihla diphetho ea tsamaiso tefello e ka fetola 'me le sebopeho bona karolo e fumanang ha ba rekisa ya dino. Bala palo ea basebetsi e etsoa ka ho nkuwa le e lebenkele kofi tla fumaneha ka periphery ea haufi-ufi le bohareng, kapa haeba lefelo la kgwebo ho hloka phallo e khōlō ea bareki, palo ea basebetsi ho hlokahala ho atolosa. Ka mohlala, haeba u rera ho kenya tshebetsong moralo khoebo kofi lebenkele (ka mohlala oa dipalelo ho) bakeng sa setsi sa mosebetsi tseleng.

Wn / n,	ofisi	Palo ya batho ba	Moputso / khoa., Rbl.	Thunyana / khoeli ditefiso, li-ruble.	moputso eketsehileng bakeng sa khoeli ea khau		Lenale la tefo bakeng sa khoeli, itlotsa.	Lenale la tefo bakeng sa selemo, sakir. Itlotsa.	A monehelo le 'ngoe ea sechaba
					coeff.	chelete, RUR.
1	bolaodi
	mookameli -buhgalter	1	15000	15000	0.295	4425	19425	233,1		72,2
2	badirimmogong ba mantlha:
	cashier	2	4000	8000	0,12	960	8960	107,5		33,3
	barista	2	6000	12000	0.295	3540	15540	186,5		57,8
	iventor-tsa boithabiso	1	7000	7000	0.295	2065	9065	108,8		33,7
	Support badirimmogong ba:
3	ho hloekisa mosali	1	4000	4000	0,12	480	4480	53,76		16,7

Sebetsa mokgwa wa kofi: ho tloha hoseng ka 10:00 ho 22:00. Letsatsi le letsatsi.

ma mwango lichelete

Lichelete Business Plan Cafe (mohlala oa manolotsoeng) etsa ho ka khoneha ho hlahloba matla a porojeke e ne e ho fana ka chelete phallang e lekaneng ea hore tšebeletso ea chelete mokitlane e thehiloeng matlotlo le nako payback. Poleloana e reng manolotsoeng ea morero oa khoebo - lilemo tse 5.

thepa eohle ea tsitsitseng, khampani rerile ho reka ka a bale litsenyehelo ea mehlodi ya mokitlane. bankeng e fana ka madi a kadimo ka 18% ka selemo. E nahana hore entrepreneur rerile ho bula kape ka lefela. morero oa khoebo e reretsoe e le hore ho na le ha ho metšoasong le diphetho tsa lichelete tsa mesebetsi nakong e fetileng.

Manolotsoeng ya ditefello tse phaello ka kadimo ya:

litsupa	ka palo yohle
Ka tjhelete e ya ditshenyehelo ho lefa le thahasello e kholo ho banka ka kalimo	39,47	19,79	6,00	65,27
Chelete ea tefello e ka kadimo	290,72
selemo 1st	87,22
selemo 2nd	87,22
selemo 3rd	116,29
Palo ya ditefello tse ka selemo	12
sekhahla thahasellong ea banka ka selemo	18%
sekhahla thahasellong ea banka ka khoeli	0.015
Tekanyo ea theko ka khoeli ea coeff.	2,25%

Palo ya hodimo tse bakeng sa tshebediso ya mehlodi ya mokitlane ya 65,27 sekete. Itlotsa.

Mokhatlo o hlophisitsoeng oa ea kofi - zatratoomky khoebo. Palo ea ditjeo polygonal ka theko ea thepa ka ntle ho VAT - 80%. E nahane ka lekgetho la rerile, re ka re hore khoebo tla ba le setoko se seholo sa botsitso moruo, e le ea khefu-esita le ntlha e tlaase haholo. Haeba moreki kapa motsetedi sa kgotsofala ka litšoantšo tseo, e leng tse hlahisoang morero oa khoebo, ho ka ho thehoa ka mohlala le melao ea tsamaiso ho etsa mosebetsi oo ka lithahasello tsa bona, a phela ho 'nete e sebetsang, ho etsa mohlala, ho a bale morero oa khoebo ea ka kape thōko ho tsela. dipalelo mohlala feela sebeletsa bakeng sa tlwaetso.

The rerile matlotlo thekiso:

Lekgetho la tloha thekiso ea lihlahisoa (itlotsa.)
pontshi	1	2	3	4	5
Espresso "The Reader"	630720	630720	630720	630720	630720
Americano «Avangard»	1051200	1051200	1051200	1051200	1051200
Mokkachino "Haruki"	630720	630720	630720	630720	630720
Espresso Macchiato "South tsa Border"	867240	867240	867240	867240	867240
Vanilla latte "Poslemrak"	315360	315360	315360	315360	315360
Latte "Norwegian Wood"	578160	578160	578160	578160	578160
Kakaretso:	4073400	4073400	4073400	4073400	4073400

Business-na mwango ya reschorenteng le dipalelo bolela esale pele phaello ka morero le dipeeletso tsa bontša lintho tse latelang ditekanyetso lebaka:

litsupa	selemo 1st	selemo 2nd	selemo 3rd	selemo 4th	selemo 5th
1. Lekgetho tloha thekiso	4073,4	4073,4	4073,4	4073,4	4073,4
2. VAT	678,9	678,9	678,9	678,9	678,9
3. Gross ditjeo tsa ho sebelisa mehaho	3375,4	3328,5	3302,2	3287,2	3280,6
ho kopanyelletsa le tse
amortization	62,66	45,44	32,96	23,91	17,34
Phaello pele ho lekhetho	19,1	66,0	92,3	107,3	113,9
Lekhetho ka phaello	3.8,	13,2	tsa 18.5	21,5	22,8
Phaello letlooa boleng nakong e tlang	15,3	52,8	73,8	85,9	91,1
theolelo coefficient	.7874	.6200	.4882	.3844	.3027
Net phaello (joale boleng)	12,03	32,73	36,03	33,00	27,58
phallo ea chelete (boleng nakong e tlang)	77,94	98,24	106,77	109,76	108,45

The manolotsoeng tsa discounted phallo ea chelete le payback

lilemo tse	U Tšen.	DP lithunthung. Cm,-Th	DP lithunthung. Cm,-Th Accum.	Hanyetse. ahlaahleng-I	DP pres. Cm,-Th	DP pres. Cm,-Th Accum.	Software
0	sekete. itlotsa.	-405,1		1	-405,1
1	sekete. itlotsa.	77,94	-327,2	.7874	61,4	-343,8	7,60
2	sekete. itlotsa.	98,24	-228,9	.6200	60,9	-282,8
3	sekete. itlotsa.	106,77	-122,2	.4882	52,1	-230,7
4	sekete. itlotsa.	109,76	-12,4	.3844	42,2	-188,5
5	sekete. itlotsa.	108,45	96,0	.3027	32,8	-155,7

Manolotsoeng ea nako e payback, o re hore e kentse discounting morero tla lefa theoha ka lilemo tse fetileng 7 le likhoeli tse 7. Nako, e le hore e fana ka moralo kape khoebo (dipalelo sampole) leta balwa le ke nako haholo timetsang tsa likhoebo reschorenteng khoebo, empa u lokela ho ho nahana ka ha e le hantle hore phaello e sa morero o ka sehloohong oa ho bōptjoa kgwebo ho, pakane ka sehloohong - ho tsosa thuto setso bakeng sa bacha le ntshetsopele ya ea phetseng mehleng bonono.